Nippon Television Holdings,Inc.

9404 TSE Technology Information & Communication
TSE Prime
¥2,951.50
+0.20%
Delayed · cached 15 min

Fair value analysis

9404
Nippon Television Holdings,Inc.
TechnologyInformation & Communication
¥2,951.50
Close used for this calculation
¥3,324.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability13/25
Returns11/25
Balance Sheet23/25
Efficiency18/25
Growth9/25
Strong
Quality radar
65Prof.13/25Ret.11/25Eff.18/25B.Sht23/25Growth9/25

Consensus fair value

¥3,324.47
Near FV
▲ +12.6% against the close used
Model range ¥867.32 – ¥4,561.40
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¥867.32Fair value¥3,324.47Bull¥4,561.40
FairClose
52-week traded range
52W low ¥2,698.5052W high ¥4,130.00

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

Valuation summary

Trading below the consensus fair value

Nippon Television Holdings,Inc. closed at ¥2,951.50, 11.2% below the consensus fair value of ¥3,324.47 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 12.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,342.01
+13.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.6%, r=10%, tg=3%, n=10yr
Graham Number
¥4,554.97
+54.3%
√(22.5 × EPS × BVPS)
EPS=228.07, BVPS=4043.15
P/E Fair Value
¥4,561.40
+54.5%
EPS × 20x (sector P/E)
EPS=228.07, Sector P/E=20x
Peter Lynch (PEG)
¥1,046.84
-64.5%
EPS × Growth% (PEG = 1 is fair)
EPS=228.07, g=4.6%
EV/EBITDA
¥4,018.43
+36.1%
(EBITDA × 12.3x − Net Debt) ÷ Shares
EBITDA=81.66B
Dividend Discount (DDM)
¥867.32
-70.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=44.86, r=10%, g=4.6%
Book Value (P/B)
¥904.29
-69.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4043.15, ROE=5.8%, g=4.6%, r=10%
Reverse DCF
¥2,951.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.2% | Historical: 4.6%
Margin of Safety
¥3,114.60
+5.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4152.79, 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.