T · 4465.T
Niitaka Co., Ltd.
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- Osaka 532-8560
- Website
- niitaka.co.jp
Price · as of 2025-05-31
$2,270.00
Market cap 15.14B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,492.47 | +9.8% |
| Intrinsic Value(DCF) | $1,232.98 | -45.68% |
| Graham-Dodd Method(GD) | $3,077.46 | +35.57% |
| Graham Formula(GF) | $3,715.29 | +63.67% |
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 | $661.56 | $1,304.40 | $83.53 | $1,051.25 | $243.18 |
| 2012 | $713.99 | $1,270.53 | $69.28 | $986.14 | $552.03 |
| 2013 | $788.33 | $1,403.63 | $131.12 | $1,196.98 | $880.20 |
| 2014 | $872.54 | $1,639.80 | $142.55 | $1,309.79 | $1,179.52 |
| 2015 | $1,304.39 | $1,895.37 | $193.28 | $1,448.87 | $1,125.52 |
| 2016 | $1,143.83 | $1,664.56 | $174.81 | $1,384.65 | $1,068.35 |
| 2017 | $1,516.09 | $1,929.04 | $244.20 | $1,752.47 | $1,727.56 |
| 2018 | $1,491.65 | $2,046.60 | $270.82 | $1,852.13 | $1,973.08 |
| 2019 | $1,238.11 | $2,160.25 | $0.00 | $1,950.51 | $1,746.57 |
| 2020 | $2,790.69 | $2,984.69 | $61.98 | $2,294.93 | $1,698.06 |
| 2021 | $1,927.96 | $3,002.69 | $898.28 | $2,113.43 | $1,412.14 |
| 2022 | $2,142.51 | $3,028.74 | $834.04 | $2,759.42 | $1,017.55 |
| 2023 | $1,786.24 | $2,701.50 | $906.38 | $1,929.59 | $1,646.96 |
| 2024 | $1,757.42 | $2,753.53 | $1,007.32 | $2,029.50 | $2,870.98 |
| 2025 | $2,073.46 | $2,492.47 | $643.25 | $3,077.46 | $3,715.29 |
AI valuation
Our deep-learning model estimates Niitaka Co., Ltd.'s (4465.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,492.47
- Current price
- $2,270.00
- AI upside
- +9.8%
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
$1,232.98
-45.68% upside
Graham-Dodd
$3,077.46
+35.57% upside
Graham Formula
$3,715.29
+63.67% upside
About Niitaka Co., Ltd.
Niitaka Co., Ltd. manufactures and sells commercial detergents, cleaners, disinfectants, and bleach products in Japan. The company also manufactures and sells solid fuels, food sanitation products, hand washes, and cosmetic ingredients. In addition, it sells and leases kitchen equipment. The company was formerly known as Niitaka Chemical Co., Ltd. and changed its name to Niitaka Co., Ltd. in 2002. Niitaka Co., Ltd. was incorporated in 1963 and is headquartered in Osaka, Japan.
- CEO
- Daisuke Nojiri
- Employees
- 394
- Beta
- 0.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,232.98 ÷ $2,270.00) − 1 = -45.68% (DCF, example).