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¥312.80Fair value¥2,726.72Bull¥3,186.06
FairClose
52-week traded range
52W low ¥2,216.5052W high ¥3,432.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Nitori Holdings Co.,Ltd. closed at ¥3,242.00, 18.9% above the consensus fair value of ¥2,726.72 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 20.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,960.95
-8.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,497.33
-53.8%
√(22.5 × EPS × BVPS)
EPS=157.98, BVPS=630.74 · outside Graham range (P/E 20.5, P/B 5.1) — asset-light, treat as a rough floor
P/E Fair Value
¥3,159.60
-2.5%
EPS × 20x (sector P/E)
EPS=157.98, Sector P/E=20x
Peter Lynch (PEG)
¥312.80
-90.4%
EPS × Growth% (PEG = 1 is fair)
EPS=157.98, g=2%
EV/EBITDA
¥3,186.06
-1.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=195.04B
Dividend Discount (DDM)
¥1,178.06
-63.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=92.4, r=10%, g=2%
Book Value (P/B)
¥576.68
-82.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=630.74, ROE=9.4%, g=3%, r=10%
Reverse DCF
¥3,242.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.5% | Historical: -2%
Margin of Safety
¥1,904.47
-41.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2539.29, 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.