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¥1,970.07Fair value¥4,147.80Bull¥5,081.24
FairClose
52-week traded range
52W low ¥2,161.0052W high ¥2,719.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TRUSCO NAKAYAMA CORPORATION closed at ¥2,369.00, 42.9% below the consensus fair value of ¥4,147.80 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 9.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,560.83
+92.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.2%, r=10%, tg=3%, n=10yr
Graham Number
¥3,909.30
+65.0%
√(22.5 × EPS × BVPS)
EPS=240.84, BVPS=2820.24
P/E Fair Value
¥4,816.80
+103.3%
EPS × 20x (sector P/E)
EPS=240.84, Sector P/E=20x
Peter Lynch (PEG)
¥1,970.07
-16.8%
EPS × Growth% (PEG = 1 is fair)
EPS=240.84, g=8.2%
EV/EBITDA
¥5,081.24
+114.5%
(EBITDA × 14.1x − Net Debt) ÷ Shares
EBITDA=28.39B
Dividend Discount (DDM)
¥3,236.53
+36.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.94, r=10%, g=8%
Book Value (P/B)
¥1,974.17
-16.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2820.24, ROE=8.8%, g=6%, r=10%
Reverse DCF
¥2,369.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 8.2%
Margin of Safety
¥3,321.73
+40.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4428.98, 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.