Nippon BS Broadcasting Corporation

9414 TSE Technology Information & Communication
TSE Standard
¥903.00
-0.44%
Delayed · cached 15 min

Fair value analysis

9414
Nippon BS Broadcasting Corporation
TechnologyInformation & Communication
¥903.00
Close used for this calculation
¥1,419.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability12/25
Returns13/25
Balance Sheet23/25
Efficiency25/25
Growth16/25
Strong
Quality radar
73Prof.12/25Ret.13/25Eff.25/25B.Sht23/25Growth16/25

Consensus fair value

¥1,419.43
Below FV
▲ +57.2% against the close used
Model range ¥382.24 – ¥1,893.71
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¥382.24Fair value¥1,419.43Bull¥1,893.71
FairClose
52-week traded range
52W low ¥896.0052W high ¥1,147.00

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

Valuation summary

Trading below the consensus fair value

Nippon BS Broadcasting Corporation closed at ¥903.00, 36.4% below the consensus fair value of ¥1,419.43 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 12.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,893.71
+109.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,524.63
+68.8%
√(22.5 × EPS × BVPS)
EPS=75.51, BVPS=1368.18
P/E Fair Value
¥1,510.20
+67.2%
EPS × 20x (sector P/E)
EPS=75.51, Sector P/E=20x
Peter Lynch (PEG)
¥593.51
-34.3%
EPS × Growth% (PEG = 1 is fair)
EPS=75.51, g=7.9%
EV/EBITDA
¥1,345.74
+49.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.41B
Dividend Discount (DDM)
¥382.24
-57.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.98, r=10%, g=2%
Book Value (P/B)
¥508.18
-43.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1368.18, ROE=5.6%, g=3%, r=10%
Reverse DCF
¥903.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.2% | Historical: -7.9%
Margin of Safety
¥1,232.14
+36.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1642.85, 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.