EN DE

Nabtesco Corporation (NCTKF) Fair Value & Analysis

Industrials · US · Market cap $3.7B

NC Nabtesco Corporation logo Nabtesco Corporation NCTKF · US
Price$28.57
Fair Value$17.45
Upside-38.9%
Quality63/100
Mixed Growth
Thin margins · 5.6% net margin
Low debt · generates free cash flow
1.66% dividend yield
Ranks above peers (8/12)
Narrow moat 40/100
Watch Nabtesco Corporation for free, get notified when fair value or trend changes. Watch for free
Evidence: Medium Range $13.09 – $21.82 Share as image

Fair value as of: Jul 17, 2026

From 25 valuation models · updated 19 days ago

Fair value updated Jul 17, 2026, revised from $18.37 to $17.45 (−5.0%) since Jun 24, 2026. Share price −11.0% over the past month.

A solid business, but screening 39% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($21.82). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$39.73 $13.27 Fair Value $17.45 Aug 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range $13.27 – $39.73 · fair‑value band $13.09 – $21.82 · the $28.57 price screens above the $17.45 fair value. Dashed = 300-day average. As of Jul 17, 2026.

Which stocks are undervalued right now? Check free Discover now →

Analysis

Nabtesco Corporation (NCTKF) currently trades at $28.57, while our model-based Fair Value estimate is $17.45, implying the stock looks roughly 38.9% overvalued today. We read business quality at 63/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Nabtesco Corporation generated revenue of $320B at a net margin of 5.6%. Revenue grew 1.6% year over year. It earns a return on equity of 6.3%. The balance sheet holds a net cash position of $13.6B. Fundamentals as of Jul 17, 2026

Our scenario range runs from $13.09 (bear case) to $21.82 (bull case); at $28.57, the current price sits above that range. The share trades about 23% below its 52-week high and 84% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -39%, NCTKF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $14.81 $18.96 $24.35 80
Residual Income $11.75 $12.08 $11.96 76
Rev-Margin DCF $14.10 $19.53 $25.31 74
All 25 models by family
DCF Models
FCF DCF $14.52 $18.99 $25.06 38
Owner Earnings $14.59 $19.09 $25.20 31
5Y Revenue Exit $14.10 $19.40 $25.88 39
5Y EBITDA Exit $19.18 $28.39 $38.66 41
5Y P/E Exit $14.79 $20.61 $26.36 38
10Y Revenue Exit $13.86 $18.53 $24.24 36
10Y EBITDA Exit $17.26 $24.46 $33.31 37
10Y P/E Exit $14.58 $19.33 $24.58 35
Earnings-Based
Graham-Dodd $5.93 $13.53 $17.34 54
PEG = 1.0 $2.25 $3.21 $4.17 46
EPV $11.55 $12.81 $13.91 59
Dividend Discount
Gordon GGM $4.71 $7.60 $10.77 70
DDM Multi-Stage $4.71 $6.79 $9.02 61
Multiples
P/E Multiple $13.09 $17.45 $21.81 63
P/S Multiple $11.12 $14.83 $18.54 58
P/B Multiple $11.12 $14.83 $18.54 55
EV/EBIT $19.89 $25.35 $30.81 53
EV/EBITDA $24.70 $31.76 $38.82 54
EV/Revenue $14.56 $19.29 $24.02 43
Asset-Based
NCAV (Graham) $7.56 $10.13 $15.12 50
Growth DCF
Growth DCF $14.81 $18.96 $24.35 80
Rev-Margin DCF $14.10 $19.53 $25.31 74
Economic Profit
Residual Income $11.75 $12.08 $11.96 76
ROIC Compounder $11.55 $12.81 $13.91 72
Growth Earnings
Growth-Adj P/E $9.85 $14.08 $18.30 68

Widest divergence: DCF Models ($19.33) versus Dividend Discount ($6.79). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $320B
Revenue growth (YoY) +1.6%
Net margin 5.6%
Return on equity 6.3%
Free cash flow $19.6B FY2025
P/E ratio 41.5
More key figures
Operating margin 9.9%
EPS (TTM) $0.7700
Dividend yield 1.7%
EPS growth (YoY) +71.2%
Net cash $13.6B FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 62 · Market factors (momentum, volatility) 63

Profitability 36
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 74
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 73
Price trend over the last 3–12 months (market factor)
52W Momentum 80
Distance to the 52-week high (market factor)
Net Issuance 86
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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.

Full company description

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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

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.

Growth Quality 51/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$308B
Latest YoY
−4.7%
Avg. growth/yr (3Y)
−0.1%
Avg. growth/yr (5Y)
+2.0%
Avg. growth/yr (21Y)
+3.9%
Revenue +0.7%/yr
FY21 $300B
FY22 $309B
FY23 $334B
FY24 $323B
FY25 $308B
Net income −29.8%/yr
FY21 $64.8B
FY22 $9.5B
FY23 $14.6B
FY24 $10.1B
FY25 $15.7B

NCTKF screens 39% overvalued. Compare with GE Vernova Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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

Peer Group

Specialty Industrial Machinery · 879 stocks

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.

Quality Score 63 · Top 25%
Fair Value upside −39% · Above median
Return on equity (TTM) 6% · Below median
Return on assets 3% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 2% · Below median
Dividend yield (TTM) 1.7% · Above median
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 41.5× · Pricier than median
P/FCF 0.2× · Cheaper than 75% of peers
PEG 2.88× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 8 · sector 23
PAST 25 · sector 27
HEALTH 98 · sector 96
DIVIDEND 33 · sector 22

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €967.60 €212.97 -78%
1SIE 1SIE €284.30 €122.46 -57%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%
Shenzhen Han's CNC Technology Co 301200 ¥303.01 ¥37.62 -88%

Compare Nabtesco Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Nabtesco Corporation (NCTKF) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $17.45 versus a price of $28.57, about −39% (overvalued).
What is the fair value of NCTKF?
Our model-based fair value for Nabtesco Corporation is $17.45 (as of Jul 17, 2026), built from audited fundamentals. The current price is $28.57.
What is the quality score of NCTKF?
Nabtesco Corporation has a Quality Score of 63/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Nabtesco Corporation (NCTKF)?
Nabtesco Corporation reported trailing-twelve-month revenue of about $320B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of NCTKF?
The net profit margin of Nabtesco Corporation is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.
Does Nabtesco Corporation pay a dividend?
Nabtesco Corporation currently shows a dividend yield of about 1.66% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Nabtesco Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.