T · 1429.T
Nippon Aqua Co., Ltd.
- Sector
- Basic Materials · Construction Materials
- Headquarters
- Tokyo 108-0075
- Website
- n-aqua.jp
Price · as of 2025-12-31
$692.00
Market cap 26.7B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,075.84 | +55.47% |
| Intrinsic Value(DCF) | $326.00 | -52.89% |
| Graham-Dodd Method(GD) | $151.72 | -78.07% |
| Graham Formula(GF) | $1,119.84 | +61.83% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $435.81 | $257.07 | $129,572.80 | $308.45 | $1,180.85 |
| 2014 | $537.11 | $354.23 | $20,278.18 | $191.93 | $602.70 |
| 2015 | $253.17 | $154.12 | $5,802.94 | $136.75 | $72.56 |
| 2016 | $321.25 | $351.30 | $957.14 | $281.90 | $446.26 |
| 2017 | $342.20 | $287.23 | $1,669.84 | $254.10 | $641.94 |
| 2018 | $425.90 | $311.03 | $492.73 | $198.84 | $234.04 |
| 2019 | $446.26 | $566.29 | $1,553.32 | $259.48 | $698.98 |
| 2020 | $508.37 | $583.93 | $18.06 | $189.36 | $433.41 |
| 2021 | $474.32 | $551.93 | $39.89 | $93.78 | $499.82 |
| 2022 | $793.17 | $769.99 | $255.20 | $186.47 | $729.90 |
| 2023 | $917.18 | $1,341.71 | $1,598.25 | $256.49 | $1,154.00 |
| 2024 | $708.21 | $849.48 | $779.02 | $148.59 | $856.96 |
| 2025 | $815.00 | $1,075.84 | $2,195.50 | $151.72 | $1,119.84 |
AI valuation
Our deep-learning model estimates Nippon Aqua Co., Ltd.'s (1429.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,075.84
- Current price
- $692.00
- AI upside
- +55.47%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$326.00
-52.89% upside
Graham-Dodd
$151.72
-78.07% upside
Graham Formula
$1,119.84
+61.83% upside
About Nippon Aqua Co., Ltd.
Nippon Aqua Co., Ltd. manufactures and sells building materials in Japan. It offers energy-saving products, such as AQUA FOAM, an on-site spray polyurethane foam insulation material; heat insulating sheets; spacers; A1 and B type for buildings; and AQUA FOAM NEO materials. The company also develops, manufactures, and sells merchandise related for energy saving housing. It offers its products for detached houses and buildings. The company was incorporated in 2004 and is headquartered in Tokyo, Japan. Nippon Aqua Co., Ltd. operates as a subsidiary of Hinokiya Group Co.,Ltd.
- CEO
- Fumitaka Nakamura
- Employees
- 612
- Beta
- 0.27
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($326.00 ÷ $692.00) − 1 = -52.89% (DCF, example).