T · 7987.T
Nakabayashi Co., Ltd.
- Sector
- Industrials · Specialty Business Services
- Headquarters
- Tokyo 174-8602
- Website
- nakabayashi.co.jp
Price · as of 2025-03-31
$561.00
Market cap 17.37B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $649.08 | +15.7% |
| Intrinsic Value(DCF) | $198.69 | -64.58% |
| Graham-Dodd Method(GD) | $1,080.16 | +92.54% |
| Graham Formula(GF) | $784.95 | +39.92% |
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 | $189.18 | $353.63 | $0.00 | $535.40 | $119.09 |
| 2012 | $214.44 | $351.52 | $1.04 | $614.46 | $238.35 |
| 2013 | $245.05 | $382.40 | $2.15 | $624.11 | $288.90 |
| 2014 | $272.42 | $393.93 | $159.74 | $670.81 | $614.35 |
| 2015 | $326.02 | $435.22 | $173.99 | $721.35 | $253.69 |
| 2016 | $362.34 | $541.40 | $172.69 | $761.49 | $566.08 |
| 2017 | $442.76 | $552.19 | $211.91 | $871.17 | $635.41 |
| 2018 | $562.64 | $672.53 | $235.10 | $875.74 | $704.30 |
| 2019 | $399.84 | $748.04 | $258.25 | $844.65 | $915.61 |
| 2020 | $484.91 | $807.47 | $294.61 | $890.77 | $608.78 |
| 2021 | $505.45 | $747.79 | $94.78 | $954.09 | $339.63 |
| 2022 | $434.17 | $638.87 | $71.55 | $887.72 | $289.00 |
| 2023 | $445.07 | $488.60 | $0.00 | $650.83 | $0.00 |
| 2024 | $505.89 | $897.26 | $0.00 | $831.04 | $235.24 |
| 2025 | $496.73 | $649.08 | $0.00 | $1,080.16 | $784.95 |
AI valuation
Our deep-learning model estimates Nakabayashi Co., Ltd.'s (7987.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $649.08
- Current price
- $561.00
- AI upside
- +15.7%
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
$198.69
-64.58% upside
Graham-Dodd
$1,080.16
+92.54% upside
Graham Formula
$784.95
+39.92% upside
About Nakabayashi Co., Ltd.
Nakabayashi Co., Ltd. engages in business process's solution, consumer-communication, office appliance, energy, and other businesses in Japan and internationally. Its business process's solution services comprise BPO, data printing, library solution, diary, temporary-employment, and contracted management of examination services. The company's consumer-communications products consists of notebooks, photo albums, files, storage boxes, gadget accessories, paper for printing, and child car seats; and office appliances include shredders, binding machines, wastepaper recycling, office furniture, wooden furniture, wagn for electronic charts, and intravenous drip stands. In addition, it is involved in the biomass and solar power generation activities; and agriculture business. The company was formerly known as Nakabayashi Bookbinding and Printing Co., Ltd. and changed its name to Nakabayashi Co., Ltd. in October 1970. Nakabayashi Co., Ltd. was founded in 1923 and is headquartered in Tokyo, Japan.
- CEO
- Kazuyoshi Nakabayashi
- Employees
- 2.18K
- Beta
- 0.28
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($198.69 ÷ $561.00) − 1 = -64.58% (DCF, example).