Nabtesco Corporation (NCTKF) fair value: what the stock is really worth
We calculate from audited financials what Nabtesco Corporation is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Nabtesco Corporation for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
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, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range $13.27 – $39.73 · fair‑value band $14.54 – $23.52 · the $28.14 price screens above the $18.49 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 13, 2026.
Nabtesco Corporation manufactures and sells industrial robot parts, construction machinery, railway vehicle brake systems, and automatic doors, aircraft parts, automobile brakes and drive controls, marine, and platform safety products in Japan and internationally.
Show more
Nabtesco Corporation manufactures and sells industrial robot parts, construction machinery, railway vehicle brake systems, and automatic doors, aircraft parts, automobile brakes and drive controls, marine, and platform safety products in Japan and internationally. It offers precision reduction gear for component and gear head types; hydraulic equipment, such as traveling units for crawlers, control valves for mini excavators, and swing units for hydraulic excavators; railroad vehicle equipment, such as unit brakes, door operators, and brake operating units; and aircraft equipment comprising flight control actuation systems and high-voltage electric power distribution units. The company also provides air dryers and wedge brake chambers for commercial vehicles, and electric compressors for electric buses; marine vessel equipment; automatic doors and platform doors for buildings; prosthetic knee joints; rollators with speed control systems; and power assist units for wheelchairs. In addition, it offers condition monitoring with fail-safe equipment and diagnostic services for wind turbines, as well as wireless power and charging systems; and designs, manufacture, sales, maintenance, and repair of packaging machines, 3D model creation devices, textile machines, and related equipment. Nabtesco Corporation was incorporated in 2003 and is headquartered in Chiyoda, Japan.
Stock analysis
Nabtesco Corporation (NCTKF) currently trades at $28.14, while our model-based Fair Value estimate is $18.49, implying the stock looks roughly 52.2% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $19.57 per share, and 2 of the 23 models we run sit above the $28.14 price.
Bear case: the Asset-Based group reads lowest at $10.22, and 21 of the 23 models stay below the price. Evidence for this calculation is medium.
Scenario range: $14.54 (bear) to $23.52 (bull), the price of $28.14 sits above 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 64/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Nabtesco Corporation reported revenue of ¥308B in FY2025 versus ¥300B in FY2021, a compound +0.7%/yr. Reported net income was ¥15.7B in FY2025, compounding −29.8%/yr from FY2021.
Key figures
Market cap $3.7B · P/E ratio 36.5 · P/S ratio 1.86 · EPS (TTM) $0.7700 · Dividend yield 1.7% · Net margin 5.1% · Return on equity 6.3% · Return on assets (EBIT) 4.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (medium confidence).
What moves the price
The share trades about 24% below its 52-week high and 81% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −46% fair-value upside, at −34%, NCTKF screens cheaper than that median.
Fair Value models
Bear $14.54Fair Value $18.49Bull $23.52
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.51/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−4.7%
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.
−0.1%
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.
+2.0%
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.
+3.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in JPY ⓘ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. Basis: EBIT basis. 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.
≈ −2.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−4.4%
Dividend (yield on the price)1.7%
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.−4% vs 1%, slowing
Profit margin 2020 to 2025 ⓘ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.10% → 7%
⚠ Rate on operating basis: 2025 sits 56% above its own trend.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than 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).
+13.9%
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.
+6.0%
Yearly sales growth analysts expect, extended to five years.
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.Specialty Industrial Machinery · 835 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside−34% · Above median
Profitability
Return on equity (TTM)6% · Below median
Return on assets3% · Above median
Net margin (TTM)6% · Below median
Operating margin (TTM)10% · Above median
Growth and dividend
Revenue growth2% · Below median
Dividend yield (TTM)1.7% · Above median
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Specialty Industrial Machinery median · lower = cheaper
P/E (TTM)36.5× · Pricier than median
P/FCF0.2× · Cheapest 25%
PEG2.88× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)8· sector 21
PAST (return on equity)25· sector 28
HEALTH (low debt)98· sector 96
DIVIDEND (yield)33· sector 24
VALUE 0: the price sits above our fair-value range.
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.
Cite: Fair Value Calculator (2026). "Nabtesco Corporation Fair Value". https://www.fairvalue-calculator.com/stock/NCTKF
Frequently asked questions
Is Nabtesco Corporation (NCTKF) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of $18.49 versus a price of $28.14, about −34% upside (overvalued).
What is the fair value of NCTKF?
Our model-based fair value for Nabtesco Corporation is $18.49 (as of Sep 13, 2026), built from audited fundamentals. The current price: $28.14.
What is the quality score of NCTKF?
Nabtesco Corporation has a Quality Score of 64/100. 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 Nabtesco Corporation (NCTKF)?
Our model-based price target is the fair value of $18.49 (as of Sep 13, 2026) from 23 valuation models. Cautious scenario $14.54, optimistic scenario $23.52. It is a calculation from audited fundamentals, not an analyst target.
What is the Nabtesco Corporation stock forecast for 2026?
Our models put fair value at $18.49, about −34% upside versus a price of $28.14 (overvalued). Cautious scenario $14.54, optimistic scenario $23.52. The calculation is refreshed regularly with new filings.
What is the revenue of Nabtesco Corporation (NCTKF)?
Nabtesco Corporation reported trailing-twelve-month revenue of about ¥320B (latest available figure, as of Sep 13, 2026).
Does Nabtesco Corporation pay a dividend?
Nabtesco Corporation currently shows a dividend yield of about 1.66% relative to its recent price (as of Sep 13, 2026).
What growth is priced into Nabtesco Corporation (NCTKF)?
For today's price to be fair in a discounted-cash-flow model, Nabtesco Corporation would have to grow free cash flow by +13.9 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.0 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of NCTKF use?
Our models discount Nabtesco Corporation at 9.7 %: a base by market capitalisation (mid), damped by beta 0.99, 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 Nabtesco Corporation that is +13.9 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Nabtesco Corporation (NCTKF) delivered so far?
Over the past 5 years revenue at Nabtesco Corporation grew +2.0 % a year. The price currently implies +13.9 % per year free-cash-flow growth a 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 Nabtesco Corporation (NCTKF) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Nabtesco Corporation (+13.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nabtesco Corporation (NCTKF)?
The free-cash-flow yield on the price is 3.73 %: that much free cash flow Nabtesco Corporation produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Nabtesco Corporation (NCTKF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nabtesco Corporation it is $18.49 per share (as of Sep 13, 2026), against a price of $28.14. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Nabtesco Corporation stock overvalued or undervalued in 2026?
As of Sep 13, 2026, NCTKF trades above its calculated fair value: price $28.14, fair value $18.49, a gap of about −34% (overvalued). 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 NCTKF?
No. The price is what the market pays today ($28.14); the fair value is what the company's own numbers justify ($18.49). For Nabtesco Corporation the two are $9.65 per share apart. That gap is exactly why we show both numbers side by side.
How much is Nabtesco Corporation worth?
The market values Nabtesco Corporation at about $3.7B (market capitalisation, as of Sep 13, 2026). Per share that is $28.14; our models calculate a fair value of $18.49 per share.
What do the bullish and bearish scenarios say about NCTKF?
Our models span a range for Nabtesco Corporation: cautious scenario $14.54, base $18.49, optimistic $23.52 per share (as of Sep 13, 2026, price $28.14). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NCTKF?
Nabtesco Corporation trades at a price-to-earnings ratio of 36.5 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $18.49 is built from several models across several years. Other multiples: PEG 2.9.
What is the PEG ratio of NCTKF?
The PEG ratio of Nabtesco Corporation is 2.88 (P/E divided by earnings growth, as of Sep 13, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Nabtesco Corporation (NCTKF)?
Balance-sheet figures for Nabtesco Corporation (as of Sep 13, 2026): return on equity 6.3%, debt of 0.04 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is NCTKF from its 52-week high?
Nabtesco Corporation trades at $28.14, about 24% below its 52-week high of $37.00 and 81% above the low of $15.53 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of $18.49 is for.
Which stocks are comparable to Nabtesco Corporation?
From the same area (Industrials) we also value GE Vernova Inc, SIE, Eaton Corporation, Parker-Hannifin Corporation, 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 Nabtesco Corporation stock attractive at the current price?
The data as of Sep 13, 2026: price $28.14, calculated fair value $18.49 (−34%), Quality Score 64/100, from 23 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 NCTKF calculated?
We run Nabtesco Corporation through 23 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $18.49, 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 15.8 % above its aggregate fair value. Nabtesco Corporation itself currently trades above fair value. 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 Nabtesco Corporation (NCTKF)?
The closing price on Sep 18, 2026 was $28.14. Our model-based fair value is $18.49, about −34% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nabtesco Corporation right now?
The price sits above even our optimistic bull case ($23.52). The favourable scenario is already priced in. Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Nabtesco Corporation (NCTKF) come from?
Earnings per share at Nabtesco Corporation grew −0.3 % a year from 2015 to 2025. Broken into its drivers: revenue per share +5.3 %, EBIT margin −5.4 %, tax rate +0.1 %, residual (interest, one-offs) +0.0 %. 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 Nabtesco Corporation
How large is the market capitalisation of Nabtesco Corporation (NCTKF)?
The market capitalisation of Nabtesco Corporation is $3.7B. 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 Nabtesco Corporation (NCTKF)?
The price-to-sales ratio of Nabtesco Corporation is 1.86 (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 Nabtesco Corporation (NCTKF)?
Earnings per share at Nabtesco Corporation are $0.7700 (price ÷ EPS = P/E 36.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Nabtesco Corporation (NCTKF)?
The dividend yield of Nabtesco Corporation is 1.7% (payout 60.7%). 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 Nabtesco Corporation (NCTKF)?
The net margin of Nabtesco Corporation is 5.1% (fiscal year 2025). 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 Nabtesco Corporation (NCTKF)?
The return on equity (ROE) of Nabtesco Corporation is 6.3% (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 Nabtesco Corporation (NCTKF)?
On an EBIT basis the return on assets of Nabtesco Corporation is 4.5% (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 Nabtesco Corporation (NCTKF)?
The operating margin of Nabtesco Corporation is 9.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nabtesco Corporation (NCTKF)?
Revenue at Nabtesco Corporation is growing +1.6% versus a year earlier (3y avg −0.1%). 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 Nabtesco Corporation (NCTKF)?
Earnings per share at Nabtesco Corporation are growing +71.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Nabtesco Corporation (NCTKF) hold?
Nabtesco Corporation holds more cash than debt, ¥13.6B net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Nabtesco Corporation in the live analysis
One click puts Nabtesco Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 13, 2026