NIHON DENKEI CO.,LTD

9908 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥2,794.00
-0.85%
Delayed · cached 15 min

Fair value analysis

9908
NIHON DENKEI CO.,LTD
Consumer DiscretionaryWholesale Trade
¥2,794.00
Close used for this calculation
¥5,789.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability13/25
Returns18/25
Balance Sheet5/25
Efficiency25/25
Growth19/25
Good
Quality radar
61Prof.13/25Ret.18/25Eff.25/25B.Sht5/25Growth19/25

Consensus fair value

¥5,789.27
Below FV
▲ +107.2% against the close used
Model range ¥4,104.59 – ¥6,476.96
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¥4,104.59Fair value¥5,789.27Bull¥6,476.96
FairClose
52-week traded range
52W low ¥2,018.0052W high ¥2,946.00

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

Valuation summary

Trading below the consensus fair value

NIHON DENKEI CO.,LTD closed at ¥2,794.00, 51.7% below the consensus fair value of ¥5,789.27 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 8.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,407.66
+129.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,574.03
+63.7%
√(22.5 × EPS × BVPS)
EPS=322.82, BVPS=2880.41
P/E Fair Value
¥6,456.40
+131.1%
EPS × 20x (sector P/E)
EPS=322.82, Sector P/E=20x
Peter Lynch (PEG)
¥4,145.01
+48.4%
EPS × Growth% (PEG = 1 is fair)
EPS=322.82, g=12.8%
EV/EBITDA
¥6,476.96
+131.8%
(EBITDA × 16.4x − Net Debt) ÷ Shares
EBITDA=5.54B
Dividend Discount (DDM)
¥5,235.40
+87.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=96.95, r=10%, g=8%
Book Value (P/B)
¥4,104.59
+46.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2880.41, ROE=11.7%, g=6%, r=10%
Reverse DCF
¥2,794.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 12.8%
Margin of Safety
¥4,359.52
+56.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5812.7, 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.