NICHIDEN Corporation

9902 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥3,160.00
+3.95%
Delayed · cached 15 min

Fair value analysis

9902
NICHIDEN Corporation
Consumer DiscretionaryWholesale Trade
¥3,160.00
Close used for this calculation
¥2,229.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability9/25
Returns7/25
Balance Sheet21/25
Efficiency16/25
Growth4/25
Good
Quality radar
53Prof.9/25Ret.7/25Eff.16/25B.Sht21/25Growth4/25

Consensus fair value

¥2,229.77
Above FV
▼ -29.4% against the close used
Model range ¥550.89 – ¥3,474.43
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¥550.89Fair value¥2,229.77Bull¥3,474.43
FairClose
52-week traded range
52W low ¥2,336.0052W high ¥3,215.00

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

Valuation summary

Trading above the consensus fair value

NICHIDEN Corporation closed at ¥3,160.00, 41.7% above the consensus fair value of ¥2,229.77 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 18.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥798.50
-74.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,474.43
+10.0%
√(22.5 × EPS × BVPS)
EPS=173.18, BVPS=3098.04
P/E Fair Value
¥3,463.60
+9.6%
EPS × 20x (sector P/E)
EPS=173.18, Sector P/E=20x
Peter Lynch (PEG)
¥826.07
-73.9%
EPS × Growth% (PEG = 1 is fair)
EPS=173.18, g=4.8%
EV/EBITDA
¥3,304.07
+4.6%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=7.88B
Dividend Discount (DDM)
¥1,405.32
-55.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.15, r=10%, g=4.8%
Book Value (P/B)
¥550.89
-82.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3098.04, ROE=5.7%, g=4.8%, r=10%
Reverse DCF
¥3,160.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.9% | Historical: 4.8%
Margin of Safety
¥1,934.13
-38.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2578.84, 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.