Nitori Holdings Co. Ltd (NCLTY) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Nitori Holdings Co. Ltd stock $11.63, price $10.63, upside +9.4%, quality 70 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range $7.07 – $19.69 · fair‑value band $8.55 – $14.54 · the $10.63 price screens below the $11.63 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 8, 2026.
Follow Nitori Holdings Co. in your weekly email
Every Wednesday you see whether Nitori Holdings Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Nitori Holdings Co., Ltd. engages in sales furniture and interior products in Japan. It is involved in the advertising and public relations support; logistics; and other activities.
Show moreShow less
The company engages in insurance agency and clothing related, as well as information system and digital base businesses. Nitori Holdings Co., Ltd. was founded in 1967 and is headquartered in Tokyo, Japan.
Stock analysis
Nitori Holdings Co. Ltd (NCLTY) currently trades at $10.63, while our model-based Fair Value estimate is $11.63, so the stock looks roughly fairly valued today (gap 8.6%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $13.94 per share, and 12 of the 26 models we run sit above the $10.63 price.
Bear case: the Dividend Discount group reads lowest at $1.76, and 14 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: $8.55 (bear) to $14.54 (bull), the price of $10.63 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 70/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Nitori Holdings Co. Ltd reported revenue of ¥967B in FY2026 versus ¥812B in FY2022, a compound +4.5%/yr. Reported net income was ¥94.7B in FY2026, compounding −0.5%/yr from FY2022.
Key figures
Market cap $12.0B Large · P/E ratio 20.8 · P/S ratio 2.04 · EPS (TTM) $0.5100 · Dividend yield 0.9% · Net margin 9.8% · Return on equity 9.2% · Return on assets (EBIT) 8.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (low confidence).
What moves the price
The share trades about 6% below its 52-week high and 50% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −24% fair-value upside, at 9%, NCLTY screens cheaper than that median.
Fair Value models
Bear$8.55Fair Value $11.63Bull$14.54
Price $10.63 · Upside +9.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then ($0.3102 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.64/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.2%
Start year 2021 (pandemic). Over 10 years: +7.8% a year
Revenue growth 21 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’26
What shareholders gained per year (last 5 years), in JPY (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+21.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+20.6%
Dividend (yield on the price)0.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.38.7% vs 25.8%, picking up
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.19% → 13%
2026 sits 80% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes about as much growth as the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+5.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
−1.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +2.8% a year for the price and −3.1% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (7 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Very negative
AI conclusion: Moderate margins and cash flow form the main strength, while the lack of any clear durable moat across categories remains the central weakness.
Main risk: Japan's Revised Clean Wood Act could increase compliance and sourcing costs for timber used in furniture if traceability or legality requirements tighten further.
Bull case: Nitori could leverage its vertical integration and new recycling center to secure compliant domestic materials and lower long-term sourcing costs while meeting regulatory demands.
Bear case: Tighter enforcement of timber regulations might raise input costs or disrupt supply chains from overseas factories, squeezing margins on core furniture products.
Nitori is building one of Japan's largest recycling centers to create a domestic circular supply chain for furniture. This step could trim disposal costs while responding to environmental pressures in the furnishings sector. Our models currently see it as undervalued. Will the efficiency gains from recycling outweigh the capital required to scale the operation?
Compare Nitori Holdings Co. Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Furnishings, Fixtures & Appliances · 297 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Nitori Holdings Co. Ltd (NCLTY) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of $11.63 versus a price of $10.63, about +9% upside (fairly valued).
What is the fair value of NCLTY?
Our model-based fair value for Nitori Holdings Co. Ltd is $11.63 (as of Nov 8, 2026), built from audited fundamentals. The current price: $10.63.
What is the quality score of NCLTY?
Nitori Holdings Co. Ltd has a Quality Score of 70/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Nitori Holdings Co. Ltd (NCLTY)?
Our model-based price target is the fair value of $11.63 (as of Nov 8, 2026) from 26 valuation models. Cautious scenario $8.55, optimistic scenario $14.54. It is a calculation from audited fundamentals, not an analyst target.
What is the Nitori Holdings Co. Ltd stock forecast for 2026?
Our models put fair value at $11.63, about +9% upside versus a price of $10.63 (fairly valued). Cautious scenario $8.55, optimistic scenario $14.54. The calculation is refreshed regularly with new filings.
What is the revenue of Nitori Holdings Co. Ltd (NCLTY)?
Nitori Holdings Co. Ltd reported trailing-twelve-month revenue of about ¥907B (latest available figure, as of Nov 8, 2026).
Does Nitori Holdings Co. Ltd pay a dividend?
Nitori Holdings Co. Ltd currently shows a dividend yield of 0.92% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Nitori Holdings Co. Ltd (NCLTY) and when is the ex-dividend date?
Nitori Holdings Co. Ltd has a dividend yield of 0.9%. The last ex-dividend date was Mar 31, 2026. A dividend has been paid every year since at least 2020. The payout ratio is 18.5% of earnings. Free cash flow covers the dividend 6.51 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Nitori Holdings Co. Ltd (NCLTY)?
For today's price to be fair in a discounted-cash-flow model, Nitori Holdings Co. Ltd would have to grow free cash flow by +5.0 % per year for five years (discount rate 9.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.2 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of NCLTY use?
Our models discount Nitori Holdings Co. Ltd at 9.2 %: a base by market capitalisation (large), damped by beta 0.97, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Nitori Holdings Co. Ltd that is +5.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.2 %) and the same formula as our fair value.
How much growth has Nitori Holdings Co. Ltd (NCLTY) delivered so far?
Over the past 5 years revenue at Nitori Holdings Co. Ltd grew +6.2 % a year. The price currently implies free-cash-flow growth of +5.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Nitori Holdings Co. Ltd (NCLTY) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Nitori Holdings Co. Ltd (+5.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nitori Holdings Co. Ltd (NCLTY)?
The free-cash-flow yield on the price is 5.99 %: that much free cash flow Nitori Holdings Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Nitori Holdings Co. Ltd (NCLTY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nitori Holdings Co. Ltd it is $11.63 per share (as of Nov 8, 2026), against a price of $10.63. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Nitori Holdings Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, NCLTY trades below its calculated fair value: price $10.63, fair value $11.63, a gap of about +9% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of NCLTY?
No. The price is what the market pays today ($10.63); the fair value is what the company's own numbers justify ($11.63). For Nitori Holdings Co. Ltd the two are $1.00 per share apart. That gap is exactly why we show both numbers side by side.
How much is Nitori Holdings Co. Ltd worth?
The market values Nitori Holdings Co. Ltd at about $12.0B (market capitalisation, as of Nov 8, 2026). Per share that is $10.63; our models calculate a fair value of $11.63 per share.
What do the bullish and bearish scenarios say about NCLTY?
Our models span a range for Nitori Holdings Co. Ltd: cautious scenario $8.55, base $11.63, optimistic $14.54 per share (as of Nov 8, 2026, price $10.63). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NCLTY?
Nitori Holdings Co. Ltd trades at a price-to-earnings ratio of 20.8 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $11.63 is built from several models across several years. Other multiples: P/B 1.9, P/S 2.1, EV/EBITDA 9.2.
How solid is the balance sheet of Nitori Holdings Co. Ltd (NCLTY)?
Balance-sheet figures for Nitori Holdings Co. Ltd (as of Nov 8, 2026): return on equity 9.2%, debt of 0.01 per unit of equity. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is NCLTY from its 52-week high?
Nitori Holdings Co. Ltd trades at $10.63, about 6% below its 52-week high of $11.27 and 50% above the low of $7.07 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $11.63 is for.
Which stocks are comparable to Nitori Holdings Co. Ltd?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Nitori Holdings Co. Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price $10.63, calculated fair value $11.63 (+9%), Quality Score 70/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of NCLTY calculated?
We run Nitori Holdings Co. Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $11.63 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Nitori Holdings Co. Ltd currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Nitori Holdings Co. Ltd (NCLTY)?
The closing price on Nov 6, 2026 was $10.63. Our model-based fair value is $11.63, about +9% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nitori Holdings Co. Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Nitori Holdings Co. Ltd (NCLTY) come from?
Earnings per share at Nitori Holdings Co. Ltd grew +13.0 % a year from 2015 to 2026. Broken into its drivers: revenue per share +14.2 %, EBIT margin −1.8 %, tax rate +0.9 %, residual (interest, one-offs) −0.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Nitori Holdings Co. Ltd
How large is the market capitalisation of Nitori Holdings Co. Ltd (NCLTY)?
The market capitalisation of Nitori Holdings Co. Ltd is $12.0B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Nitori Holdings Co. Ltd (NCLTY)?
The price-to-sales ratio of Nitori Holdings Co. Ltd is 2.04 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Nitori Holdings Co. Ltd (NCLTY)?
Earnings per share at Nitori Holdings Co. Ltd are $0.5100 (price ÷ EPS = P/E 20.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Nitori Holdings Co. Ltd (NCLTY)?
The dividend yield of Nitori Holdings Co. Ltd is 0.9% (payout 19.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Nitori Holdings Co. Ltd (NCLTY)?
The net margin of Nitori Holdings Co. Ltd is 9.8% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Nitori Holdings Co. Ltd (NCLTY)?
The return on equity (ROE) of Nitori Holdings Co. Ltd is 9.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Nitori Holdings Co. Ltd (NCLTY)?
On an EBIT basis the return on assets of Nitori Holdings Co. Ltd is 8.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Nitori Holdings Co. Ltd (NCLTY)?
The operating margin of Nitori Holdings Co. Ltd is 15.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nitori Holdings Co. Ltd (NCLTY)?
Revenue at Nitori Holdings Co. Ltd is growing −2.3% versus a year earlier (3y avg +3.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Nitori Holdings Co. Ltd (NCLTY)?
Earnings per share at Nitori Holdings Co. Ltd are growing −1.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Nitori Holdings Co. Ltd (NCLTY) carry?
The net debt of Nitori Holdings Co. Ltd is ¥15.1B (fiscal year 2026, ≈ 0.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Nitori Holdings Co. Ltd in the live analysis
One click puts Nitori Holdings Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026