NISSO HOLDINGS Co.,Ltd.

9332 TSE Industrials Services
TSE Prime
¥658.00
-0.30%
Delayed · cached 15 min

Fair value analysis

9332
NISSO HOLDINGS Co.,Ltd.
IndustrialsServices
¥658.00
Close used for this calculation
¥842.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability6/25
Returns16/25
Balance Sheet16/25
Efficiency25/25
Growth14/25
Good
Quality radar
63Prof.6/25Ret.16/25Eff.25/25B.Sht16/25Growth14/25

Consensus fair value

¥842.89
Below FV
▲ +28.1% against the close used
Model range ¥72.85 – ¥1,129.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥72.85Fair value¥842.89Bull¥1,129.40
FairClose
52-week traded range
52W low ¥563.0052W high ¥725.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

NISSO HOLDINGS Co.,Ltd. closed at ¥658.00, 21.9% below the consensus fair value of ¥842.89 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 11.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥737.31
+12.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥838.18
+27.4%
√(22.5 × EPS × BVPS)
EPS=56.47, BVPS=552.94
P/E Fair Value
¥1,129.40
+71.6%
EPS × 20x (sector P/E)
EPS=56.47, Sector P/E=20x
Peter Lynch (PEG)
¥72.85
-88.9%
EPS × Growth% (PEG = 1 is fair)
EPS=56.47, g=1.3%
EV/EBITDA
¥976.44
+48.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.52B
Dividend Discount (DDM)
¥318.80
-51.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25, r=10%, g=2%
Book Value (P/B)
¥624.03
-5.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=552.94, ROE=10.9%, g=3%, r=10%
Reverse DCF
¥658.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: -1.3%
Margin of Safety
¥676.22
+2.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=901.63, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.