T · 3087.T
DOUTOR NICHIRES Holdings Co., Ltd.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Tokyo
- Website
- dnh.co.jp
Price · as of 2025-02-28
$2,761.00
Market cap 124.6B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3,800.40 | +37.65% |
| Intrinsic Value(DCF) | $1,514.13 | -45.16% |
| Graham-Dodd Method(GD) | $2,512.04 | -9.02% |
| Graham Formula(GF) | $2,147.11 | -22.23% |
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 | $734.42 | $1,031.91 | $492.93 | $1,632.76 | $974.63 |
| 2012 | $808.04 | $1,034.95 | $509.61 | $1,538.16 | $544.79 |
| 2013 | $1,126.94 | $1,224.08 | $642.63 | $1,752.38 | $607.03 |
| 2014 | $1,384.81 | $1,482.74 | $762.92 | $1,840.01 | $1,054.00 |
| 2015 | $1,910.79 | $1,788.32 | $815.24 | $2,052.54 | $1,481.36 |
| 2016 | $1,615.31 | $1,714.13 | $830.77 | $2,133.26 | $1,353.70 |
| 2017 | $2,109.54 | $1,956.10 | $892.83 | $2,279.02 | $1,248.29 |
| 2018 | $2,028.60 | $1,942.97 | $766.91 | $2,313.86 | $1,625.49 |
| 2019 | $1,845.19 | $1,931.41 | $858.98 | $2,483.56 | $909.19 |
| 2020 | $1,552.18 | $1,893.75 | $943.22 | $2,588.54 | $1,324.65 |
| 2021 | $1,456.61 | $2,111.39 | $149.44 | $449.05 | $4,347.58 |
| 2022 | $1,397.25 | $2,801.49 | $487.13 | $1,897.07 | $589.03 |
| 2023 | $2,005.21 | $2,988.53 | $632.22 | $2,139.47 | $1,817.31 |
| 2024 | $2,015.47 | $3,345.17 | $2,822.27 | $2,340.72 | $2,305.35 |
| 2025 | $2,613.83 | $3,800.40 | $1,281.46 | $2,512.04 | $2,147.11 |
AI valuation
Our deep-learning model estimates DOUTOR NICHIRES Holdings Co., Ltd.'s (3087.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3,800.40
- Current price
- $2,761.00
- AI upside
- +37.65%
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
$1,514.13
-45.16% upside
Graham-Dodd
$2,512.04
-9.02% upside
Graham Formula
$2,147.11
-22.23% upside
About DOUTOR NICHIRES Holdings Co., Ltd.
DOUTOR NICHIRES Holdings Co., Ltd. manages restaurants and cafes in Japan. It manufactures and sells bread and pastry products; roasts and sells coffee; and imports, exports, purchases, and sells food products. The company also engages in the manufacture and wholesale of confectionary products; operation of bakery shops; wholesale of coffee machines, etc.; wholesale of fruits and vegetables; processing and wholesale of meat; manufacture of hams, sausages, and bacons; manufacture and wholesale of dressing products; and import of coffee beans and tea. In addition, it designs, constructs, maintains, and cleans stores; and operates natural food stores. DOUTOR NICHIRES Holdings Co., Ltd. was founded in 2007 and is headquartered in Tokyo, Japan.
- CEO
- Masanori Hoshino
- Employees
- 2.77K
- Beta
- 0.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,514.13 ÷ $2,761.00) − 1 = -45.16% (DCF, example).