EN DE

PILLAR Corporation (NLLRF) Fair Value & Analysis

Industrials · US · Market cap $572M

PC PILLAR Corporation logo PILLAR Corporation NLLRF · US
Price$25.00
Fair Value$42.83
Upside+71.3%
Quality66/100
Watch PILLAR Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 15.0% net margin
Low debt · generates free cash flow
2.83% dividend yield
Ranks above peers (10/11)
Moderate moat 62/100
Evidence: High Range $28.39 – $61.10 Share as image

Fair value as of: Jul 19, 2026

From 24 valuation models · updated 22 days ago

A solid business, screening 71% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($28.39). The market is more pessimistic than our downside scenario.
  • Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range ($28.39 to $61.10) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

$37.70 $23.49 Fair Value $42.83 May 2024 Aug 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

27‑month range $23.49 – $37.70 · fair‑value band $28.39 – $61.10 · the $25.00 price screens below the $42.83 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

PILLAR Corporation (NLLRF) currently trades at $25.00, while our model-based Fair Value estimate is $42.83, implying the stock looks roughly 71.3% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, PILLAR Corporation generated revenue of $59.5B at a net margin of 15.0%. Revenue grew 4.8% year over year. It earns a return on equity of 11.7%. The stock trades on a trailing P/E of 10.5. Fundamentals as of Jul 19, 2026

Our scenario range runs from $28.39 (bear case) to $61.10 (bull case); at $25.00, the current price sits below 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. The share trades about 34% below its 52-week high and 6% 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 71%, NLLRF 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 $24.16 $32.65 $43.52 80
Rev-Margin DCF $22.99 $34.22 $47.50 74
ROIC Compounder $24.27 $28.79 $34.08 72
All 24 models by family
DCF Models
FCF DCF $24.13 $34.09 $47.80 38
Owner Earnings $18.39 $25.53 $35.35 31
5Y Revenue Exit $22.99 $34.18 $48.53 39
5Y EBITDA Exit $33.47 $54.20 $78.81 41
5Y P/E Exit $31.39 $50.23 $70.38 38
10Y Revenue Exit $22.71 $32.54 $45.90 36
10Y EBITDA Exit $29.37 $45.38 $67.43 37
10Y P/E Exit $28.15 $42.83 $61.44 35
Earnings-Based
Graham-Dodd $15.64 $53.98 $72.49 54
Lynch FV $12.48 $17.83 $23.17 50
PEG = 1.0 $12.48 $17.83 $23.17 46
EPV $23.56 $26.24 $28.48 59
Multiples
P/E Multiple $36.23 $48.30 $60.38 63
P/S Multiple $22.95 $30.60 $38.26 58
P/B Multiple $29.33 $39.10 $48.88 55
EV/EBIT $43.59 $56.83 $70.07 53
EV/EBITDA $43.95 $57.31 $70.67 54
EV/Revenue $23.15 $31.42 $39.68 43
Asset-Based
NCAV (Graham) $10.22 $13.69 $20.43 50
Growth DCF
Growth DCF $24.16 $32.65 $43.52 80
Rev-Margin DCF $22.99 $34.22 $47.50 74
Economic Profit
Residual Income $17.45 $19.36 $27.62 61
ROIC Compounder $24.27 $28.79 $34.08 72
Growth Earnings
Growth-Adj P/E $31.08 $44.40 $57.72 68

Widest divergence: Growth Earnings ($44.40) versus Asset-Based ($13.69). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $59.5B
Revenue growth (YoY) +4.8%
Net margin 15.0%
Return on equity 11.7%
Free cash flow $8.2B FY2026
P/E ratio 10.5
More key figures
Operating margin 20.8%
EPS (TTM) $2.38
Dividend yield 2.8%
EPS growth (YoY) +12.6%

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 65 · Market factors (momentum, volatility) 47

Profitability 50
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 43
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 26
Distance to the 52-week high (market factor)
Net Issuance 95
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

PILLAR Corporation designs, develops, manufactures, and sells various fluid control equipment in Japan and internationally. It operates through two segments, Electronic Equipment Business and Industrial Equipment Business.

Full company description

PILLAR Corporation designs, develops, manufactures, and sells various fluid control equipment in Japan and internationally. It operates through two segments, Electronic Equipment Business and Industrial Equipment Business. The company offers fittings, pumps, and other components made from fluororesin for the semiconductor, LCD, and medical industries, mechanical seal, valve stem components, fluid control seals, and gasket products. It also provides gland packings; filters and separators; and sliding material and seismic isolation products. The company was formerly known as Nippon Pillar Packing Co., Ltd. and changed its name to PILLAR Corporation in June 2024. PILLAR Corporation was founded in 1924 and is headquartered in Osaka, Japan.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

PILLAR Corporation reported revenue of $59.5B in FY2026 versus $40.7B in FY2022, a compound +10.0%/yr. Reported net income was $8.9B in FY2026, compounding +1.9%/yr from FY2022.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$59.5B
Latest YoY
+2.6%
Avg. growth/yr (3Y)
+6.9%
Avg. growth/yr (5Y)
+14.5%
Avg. growth/yr (6Y)
+12.6%
Revenue +10.0%/yr
FY22 $40.7B
FY23 $48.7B
FY24 $58.6B
FY25 $58.0B
FY26 $59.5B
Net income +1.9%/yr
FY22 $8.3B
FY23 $10.4B
FY24 $10.8B
FY25 $8.3B
FY26 $8.9B

Watch NLLRF: get an alert when its fair value changes →

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). "PILLAR Corporation Fair Value". https://www.fairvalue-calculator.com/stock/NLLRF

Peer Group

Specialty Industrial Machinery · 810 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 66 · Top 25%
Fair Value upside +71% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 21% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 2.8% · Top 25%
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 10.5× · Cheaper than 75% of peers
P/FCF 0.1× · 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 100 · sector 0
FUTURE 24 · sector 23
PAST 47 · sector 28
HEALTH 93 · sector 96
DIVIDEND 57 · sector 24

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 19, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
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%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare PILLAR 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 PILLAR Corporation (NLLRF) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $42.83 versus a price of $25.00, about +71% (undervalued).
What is the fair value of NLLRF?
Our model-based fair value for PILLAR Corporation is $42.83 (as of Jul 19, 2026), built from audited fundamentals. The current price is $25.00.
What is the quality score of NLLRF?
PILLAR Corporation has a Quality Score of 66/100. 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 PILLAR Corporation (NLLRF)?
PILLAR Corporation reported trailing-twelve-month revenue of about $59.5B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of NLLRF?
The net profit margin of PILLAR Corporation is about 15.0%, meaning it keeps roughly 15.0% of revenue as net income. Based on the latest reported figures.
Does PILLAR Corporation pay a dividend?
PILLAR Corporation currently shows a dividend yield of about 2.83% 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 PILLAR 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.