T · 5279.T
Nihon Kogyo Co., Ltd.
- Sector
- Industrials · Engineering & Construction
- Headquarters
- Sanuki 769-2101
- Website
- nihon-kogyo.co.jp
Price · as of 2025-03-31
$1,196.00
Market cap 4.32B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,798.33 | +50.36% |
| Intrinsic Value(DCF) | $446.40 | -62.68% |
| Graham-Dodd Method(GD) | $2,958.69 | +147.38% |
| Graham Formula(GF) | $2,115.71 | +76.9% |
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 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $602.70 | ||||
| 2021 | $650.98 | $1,078.36 | $21.82 | $2,614.73 | $594.25 |
| 2022 | $626.71 | $1,214.18 | $19.65 | $2,567.18 | $424.22 |
| 2023 | $701.55 | $1,226.71 | $0.00 | $2,482.97 | $321.56 |
| 2024 | $836.54 | $829.29 | $832.77 | $2,779.67 | $2,837.83 |
| 2025 | $1,116.00 | $1,798.33 | $0.00 | $2,958.69 | $2,115.71 |
AI valuation
Our deep-learning model estimates Nihon Kogyo Co., Ltd.'s (5279.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,798.33
- Current price
- $1,196.00
- AI upside
- +50.36%
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
$446.40
-62.68% upside
Graham-Dodd
$2,958.69
+147.38% upside
Graham Formula
$2,115.71
+76.9% upside
About Nihon Kogyo Co., Ltd.
Nihon Kogyo Co., Ltd. engages in the civil engineering materials, landscape, and exterior and gardening businesses in Japan. The company processes, manufactures, and sells various concrete products, such as box culvert, culvert, storage and disaster prevention, retaining wall, road, underground electric wires, waterway, river, ocean, special concrete, and dam related products used for roads, sewage, seawall construction, fish reefs, disaster prevention and mitigation, as well as the maintenance and repair of infrastructure, such as highways, bridges, and tunnels. In addition, it offers paving materials, furniture used in parks, wood cleats, giseki products, and disaster prevention and mitigation items. Further, the company provides exterior-related materials, litters, disaster prevention/mitigation/relief/safety, lifestyle, garden, play base, and interior products, as well as civil engineering and block work services. Nihon Kogyo Co., Ltd. was founded in 1945 and is headquartered in Sanuki, Japan.
- CEO
- Yoshimi Yamaguchi
- Employees
- 400
- Beta
- 0.32
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($446.40 ÷ $1,196.00) − 1 = -62.68% (DCF, example).