EN DE

Nagase & Co (NGSCF) Fair Value & Analysis

Basic Materials · US · Market cap $3.0B

NC Nagase & Co logo Nagase & Co NGSCF · US
Price$7.36
Fair Value$6.49
Upside-11.8%
Quality41/100
Watch Nagase & Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.4% net margin
Low debt · generates free cash flow
2.32% dividend yield
Ranks above peers (7/11)
Narrow moat 30/100
Evidence: High Range $4.65 – $9.99 Share as image

Fair value as of: Jul 19, 2026

From 23 valuation models · updated 22 days ago

Below-average quality, and screening another 12% overvalued on our models.

What matters now

  • A fairly wide model range ($4.65 to $9.99) leaves room in how you read the outcome.
  • Our model range runs from $4.65 (bear) to $9.99 (bull), base $6.49. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 41/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$781,940 $2.26 Fair Value $6.49 Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $2.26 – $781,940 · fair‑value band $4.65 – $9.99 · the $7.36 price screens above the $6.49 fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Nagase & Co (NGSCF) currently trades at $7.36, while our model-based Fair Value estimate is $6.49, implying the stock looks roughly 11.8% overvalued today. The Quality Score stands at 41/100 (below-average quality), in the Basic Materials 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: high).

Over the trailing twelve months, Nagase & Co generated revenue of $973B at a net margin of 3.4%. Revenue grew 9.6% year over year. It earns a return on equity of 8.1%. Net debt stands at $127B. Fundamentals as of Jul 19, 2026

Our scenario range runs from $4.65 (bear case) to $9.99 (bull case); at $7.36, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at -12%, NGSCF 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 $2.64 $3.99 $5.78 80
Rev-Margin DCF $4.38 $7.63 $11.17 74
ROIC Compounder $4.45 $5.26 $5.96 72
All 23 models by family
DCF Models
FCF DCF $2.57 $4.06 $6.14 38
Owner Earnings $3.39 $5.25 $7.85 31
5Y Revenue Exit $4.38 $7.64 $11.75 39
5Y EBITDA Exit $6.08 $10.71 $16.01 41
5Y P/E Exit $4.92 $8.62 $12.38 38
10Y Revenue Exit $3.47 $6.22 $9.78 36
10Y EBITDA Exit $4.70 $8.27 $12.87 37
10Y P/E Exit $3.98 $6.87 $10.24 35
Earnings-Based
Graham-Dodd $3.62 $9.49 $12.38 54
PEG = 1.0 $1.81 $2.59 $3.37 46
EPV $4.45 $5.26 $5.96 59
Multiples
P/E Multiple $7.98 $10.64 $13.30 63
P/S Multiple $6.78 $9.04 $11.30 58
P/B Multiple $6.78 $9.04 $11.30 55
EV/EBIT $8.99 $12.22 $15.45 53
EV/EBITDA $9.36 $12.72 $16.08 54
EV/Revenue $5.83 $8.63 $11.43 43
Asset-Based
NCAV (Graham) $3.42 $4.58 $6.83 50
Growth DCF
Growth DCF $2.64 $3.99 $5.78 80
Rev-Margin DCF $4.38 $7.63 $11.17 74
Economic Profit
Residual Income $5.57 $5.91 $6.48 61
ROIC Compounder $4.45 $5.26 $5.96 72
Growth Earnings
Growth-Adj P/E $6.27 $8.95 $11.64 68

Widest divergence: Multiples ($9.04) versus Growth DCF ($3.99). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $973B
Revenue growth (YoY) +9.6%
Net margin 3.4%
Return on equity 8.1%
Free cash flow $19.7B FY2026
P/E ratio 15.0
More key figures
Operating margin 4.7%
EPS (TTM) $0.4900
Dividend yield 2.3%
EPS growth (YoY) +127%
Net debt $127B FY2026

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 41/100

Of which business quality 43 · Market factors (momentum, volatility) 72

Profitability 44
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 31
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 0
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

Nagase & Co., Ltd. manufactures, imports/exports, and sells chemicals, plastics, electronics materials, cosmetics, and health foods worldwide.

Full company description

Nagase & Co., Ltd. manufactures, imports/exports, and sells chemicals, plastics, electronics materials, cosmetics, and health foods worldwide. It offers paints/inks, dyestuffs, pigments, additives, thermal paper materials, toner, inkjet materials, adhesives, urethane materials, plastic and other auxiliary materials, industrial oil solutions, water processing raw materials, fluorochemicals, silicone materials, environmental solutions, metal filters, coatings, urethane foam, synthesis, electronics chemicals, digital print processing materials, communications equipment, metal processing, stationery, functional film and sheet, and hygiene materials. It also provides thermoplastic and thermosetting resins, resin molding tools/dies, and products for office equipment, home appliances, electrical equipment, mobile communications, games, packaging, and construction materials. The company offers epoxy resins, fluorine products, precision abrasives, semiconductor assembly materials and devices, display panel components and devices, chemical management equipment, vacuum equipment, liquid state analysis equipment, LEDs, 3D printing products, solar panels, and electronic component materials for AR/VR, electrical, HDD, automotive and aircraft, display, touch panels, housing, lighting, renewable energy, and commercial facilities. It provides plastic products for secondary batteries, electrification, sensor components, in-vehicle electronics products, in-vehicle display-related components, and other related products. The company offers pharmaceutical materials, research products, diagnostic reagents, food ingredients and additives, sports nutrition products, nutrient premixes, cosmetic materials and additives, and agricultural, fisheries, and other materials to the pharmaceutical, food and beverage, cosmetics, agricultural, toiletries, health care, and other industries. The company was founded in 1832 and is headquartered in Osaka, Japan.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Nagase & Co reported revenue of $973B in FY2026 versus $781B in FY2022, a compound +5.7%/yr. Reported net income was $33.1B in FY2026, compounding +6.3%/yr from FY2022.

Growth Quality 74/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$973B
Latest YoY
+2.9%
Avg. growth/yr (3Y)
+2.1%
Avg. growth/yr (5Y)
+9.2%
Revenue +5.7%/yr
FY22 $781B
FY23 $913B
FY24 $900B
FY25 $945B
FY26 $973B
Net income +6.3%/yr
FY22 $25.9B
FY23 $23.6B
FY24 $22.4B
FY25 $25.5B
FY26 $33.1B

NGSCF screens 12% overvalued. Compare with Linde plc →

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). "Nagase & Co Fair Value". https://www.fairvalue-calculator.com/stock/NGSCF

Peer Group

Specialty Chemicals · 676 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 41 · Bottom 25%
Fair Value upside −12% · Above median
Return on equity (TTM) 8% · Above median
Return on assets 3% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth 10% · Above median
Dividend yield (TTM) 2.3% · Above median
Debt / equity 0.21× · Higher than median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 15.0× · Cheaper than median
P/FCF 0.2× · Cheaper 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 18 · sector 0
FUTURE 48 · sector 19
PAST 32 · sector 23
HEALTH 89 · sector 95
DIVIDEND 46 · sector 25

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 Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare Nagase & Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Nagase & Co (NGSCF) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $6.49 versus a price of $7.36, about −12% (overvalued).
What is the fair value of NGSCF?
Our model-based fair value for Nagase & Co is $6.49 (as of Jul 19, 2026), built from audited fundamentals. The current price is $7.36.
What is the quality score of NGSCF?
Nagase & Co has a Quality Score of 41/100. 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 revenue of Nagase & Co (NGSCF)?
Nagase & Co reported trailing-twelve-month revenue of about $973B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of NGSCF?
The net profit margin of Nagase & Co is about 3.4%, meaning it keeps roughly 3.4% of revenue as net income. Based on the latest reported figures.
Does Nagase & Co pay a dividend?
Nagase & Co currently shows a dividend yield of about 2.32% relative to its recent price (as of Jul 19, 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 Nagase & Co 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.