Namura Shipbuilding Co. Ltd (NMRSF) fair value: what the stock is really worth
As of Oct 30, 2026: fair value (intrinsic value) of Namura Shipbuilding Co. Ltd stock $41.15, price $25.10, upside +63.9%, quality 60 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 of our 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 7, 2026.
How to read this chart
60‑month range $0.1200 – $36.01 · fair‑value band $30.86 – $51.44 · the $25.10 price screens below the $41.15 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Namura Shipbuilding Co. in your weekly email
Every Wednesday you see whether Namura Shipbuilding 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.
Namura Shipbuilding Co., Ltd., together with its subsidiaries, engages in the manufacture and sale of ships, machinery, and steel structures worldwide. It operates through New Shipbuilding Business, Ship Repair Business, Steel Structure and Machinery Business, and Other Business segments.
Show moreShow less
The company offers crude oil carriers, tankers, product carriers, bulk carriers, ore carriers, liquified petroleum gas carriers, etc., as well as provides ship repair services. It is also involved in the design, production, and installation of bridges and steel structures.
Namura Shipbuilding Co., Ltd. was founded in 1911 and is headquartered in Osaka, Japan.
Stock analysis
Namura Shipbuilding Co. Ltd (NMRSF) currently trades at $25.10, while our model-based Fair Value estimate is $41.15, implying the stock looks roughly 39% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $46.94 per share, and 20 of the 25 models we run sit above the $25.10 price.
Bear case: the Asset-Based group reads lowest at $4.29, and 5 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: $30.86 (bear) to $51.44 (bull), the price of $25.10 sits below 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 60/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Namura Shipbuilding Co. Ltd reported revenue of ¥159B in FY2026 versus ¥83.4B in FY2022, a compound +17.5%/yr. Reported net income was ¥21.6B in FY2026.
Key figures
Market cap $1.7B Small · P/E ratio 11.2 · P/S ratio 1.51 · EPS (TTM) $2.25 · Dividend yield 1.3% · Net margin 13.6% · Return on equity 19.7% · Return on assets (EBIT) 6.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 69 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 14% above its 52-week low.
For context, the median of 10 Industrials peers we cover trades at −25% fair-value upside, at 64%, NMRSF screens cheaper than that median.
Fair Value models
Bear$30.86Fair Value $41.15Bull$51.44
Price $25.10 · Upside +63.9%
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 ($1.19 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.85/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−0.1%
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.
+8.6%
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.
+10.1%
Start year 2021 (pandemic). Over 10 years: +0.8% a year
Revenue growth 12 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.
+2.1%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 3 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 3 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. 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.
+12.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+11.4%
Dividend (yield on the price)1.3%
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.−11% → 18%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−4.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about −6.1% a year for the price.
Compare Namura Shipbuilding 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.Aerospace & Defense · 238 stocks
Beats the industry median on 14/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside+63.9% · Top 25%
Profitability
Return on equity (12 months)19.7% · Top 25%
Return on assets8.1% · Top 25%
Net margin (12 months)14.7% · Top 25%
Operating margin (12 months)22.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)19.5% · Above median
Dividend yield (12 months)1.3% · Above median
Balance sheet
Debt / equity0.11× · Below median
Valuation Multiplesvs Aerospace & Defense median · lower = cheaper
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 Namura Shipbuilding Co. Ltd (NMRSF) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of $41.15 versus the last price from Oct 30, 2026 of $25.10, about +64% upside (undervalued).
What is the fair value of NMRSF?
Our model-based fair value for Namura Shipbuilding Co. Ltd is $41.15 (as of Nov 7, 2026), built from audited fundamentals. Last price (from Oct 30, 2026): $25.10.
What is the quality score of NMRSF?
Namura Shipbuilding Co. Ltd has a Quality Score of 60/100. 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 Namura Shipbuilding Co. Ltd (NMRSF)?
Our model-based price target is the fair value of $41.15 (as of Nov 7, 2026) from 25 valuation models. Cautious scenario $30.86, optimistic scenario $51.44. It is a calculation from audited fundamentals, not an analyst target.
What is the Namura Shipbuilding Co. Ltd stock forecast for 2026?
Our models put fair value at $41.15, about +64% upside versus the last price from Oct 30, 2026 of $25.10 (undervalued). Cautious scenario $30.86, optimistic scenario $51.44. The calculation is refreshed regularly with new filings.
What is the revenue of Namura Shipbuilding Co. Ltd (NMRSF)?
Namura Shipbuilding Co. Ltd reported trailing-twelve-month revenue of about ¥166B (latest available figure, as of Nov 7, 2026).
Does Namura Shipbuilding Co. Ltd pay a dividend?
Namura Shipbuilding Co. Ltd currently shows a dividend yield of 1.26% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Namura Shipbuilding Co. Ltd (NMRSF) and when is the ex-dividend date?
Namura Shipbuilding Co. Ltd pays a dividend of $0.316 per share a year, a dividend yield of 1.3%. The next ex-dividend date is Mar 30, 2027. The payout ratio is 16.1% of earnings. Free cash flow covers the dividend 9.18 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 Namura Shipbuilding Co. Ltd (NMRSF)?
For today's price to be fair in a discounted-cash-flow model, Namura Shipbuilding Co. Ltd would have to grow free cash flow by -4.1 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.1 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of NMRSF use?
Our models discount Namura Shipbuilding Co. Ltd at 9.8 %: a base by market capitalisation (small), damped by beta 0.09, 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 Namura Shipbuilding Co. Ltd that is -4.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has Namura Shipbuilding Co. Ltd (NMRSF) delivered so far?
Over the past 5 years revenue at Namura Shipbuilding Co. Ltd grew +10.1 % a year. The price currently implies free-cash-flow growth of -4.1 % 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 Namura Shipbuilding Co. Ltd (NMRSF) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Namura Shipbuilding Co. Ltd (-4.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Namura Shipbuilding Co. Ltd (NMRSF)?
The free-cash-flow yield on the price is 11.59 %: that much free cash flow Namura Shipbuilding Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Namura Shipbuilding Co. Ltd (NMRSF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Namura Shipbuilding Co. Ltd it is $41.15 per share (as of Nov 7, 2026), against a price of $25.10. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Namura Shipbuilding Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, NMRSF trades below its calculated fair value: price $25.10, fair value $41.15, a gap of about +64% (undervalued). 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 NMRSF?
No. The price is what the market pays today ($25.10); the fair value is what the company's own numbers justify ($41.15). For Namura Shipbuilding Co. Ltd the two are $16.05 per share apart. That gap is exactly why we show both numbers side by side.
How much is Namura Shipbuilding Co. Ltd worth?
The market values Namura Shipbuilding Co. Ltd at about $1.7B (market capitalisation, as of Nov 7, 2026). Per share that is $25.10; our models calculate a fair value of $41.15 per share.
What do the bullish and bearish scenarios say about NMRSF?
Our models span a range for Namura Shipbuilding Co. Ltd: cautious scenario $30.86, base $41.15, optimistic $51.44 per share (as of Nov 7, 2026, price $25.10). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NMRSF?
Namura Shipbuilding Co. Ltd trades at a price-to-earnings ratio of 11.2 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $41.15 is built from several models across several years. Other multiples: P/B 2.0, P/S 1.7, EV/EBITDA 4.7.
How solid is the balance sheet of Namura Shipbuilding Co. Ltd (NMRSF)?
Balance-sheet figures for Namura Shipbuilding Co. Ltd (as of Nov 7, 2026): return on equity 19.7%, debt of 0.11 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is NMRSF from its 52-week high?
Namura Shipbuilding Co. Ltd trades at $25.10, about 30% below its 52-week high of $36.01 and 14% above the low of $22.10 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $41.15 is for.
Which stocks are comparable to Namura Shipbuilding Co. Ltd?
From the same area (Industrials) we also value General Electric Company, RTX Corporation, Airbus SE, Lockheed Martin 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 Namura Shipbuilding Co. Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price $25.10, calculated fair value $41.15 (+64%), Quality Score 60/100, from 25 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 NMRSF calculated?
We run Namura Shipbuilding Co. Ltd through 25 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 $41.15 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 13.3% above its aggregate fair value. Namura Shipbuilding Co. Ltd currently trades 39% 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 Namura Shipbuilding Co. Ltd (NMRSF)?
The latest price we hold is from Oct 30, 2026 and stands at $25.10. Our model-based fair value is $41.15, about +64% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Namura Shipbuilding Co. Ltd right now?
The price is below even our cautious bear case ($30.86). The market is more pessimistic than our downside scenario. Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Namura Shipbuilding Co. Ltd
How large is the market capitalisation of Namura Shipbuilding Co. Ltd (NMRSF)?
The market capitalisation of Namura Shipbuilding Co. Ltd is $1.7B. 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 Namura Shipbuilding Co. Ltd (NMRSF)?
The price-to-sales ratio of Namura Shipbuilding Co. Ltd is 1.51 (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 Namura Shipbuilding Co. Ltd (NMRSF)?
Earnings per share at Namura Shipbuilding Co. Ltd are $2.25 (price ÷ EPS = P/E 11.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Namura Shipbuilding Co. Ltd (NMRSF)?
The dividend yield of Namura Shipbuilding Co. Ltd is 1.3% (payout 14.0%). 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 Namura Shipbuilding Co. Ltd (NMRSF)?
The net margin of Namura Shipbuilding Co. Ltd is 13.6% (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 Namura Shipbuilding Co. Ltd (NMRSF)?
The return on equity (ROE) of Namura Shipbuilding Co. Ltd is 19.7% (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 Namura Shipbuilding Co. Ltd (NMRSF)?
On an EBIT basis the return on assets of Namura Shipbuilding Co. Ltd is 6.8% (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 Namura Shipbuilding Co. Ltd (NMRSF)?
The operating margin of Namura Shipbuilding Co. Ltd is 22.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Namura Shipbuilding Co. Ltd (NMRSF)?
Revenue at Namura Shipbuilding Co. Ltd is growing +19.5% versus a year earlier (3y avg +8.6%). 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 Namura Shipbuilding Co. Ltd (NMRSF)?
Earnings per share at Namura Shipbuilding Co. Ltd are growing +60.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Namura Shipbuilding Co. Ltd (NMRSF) carry?
The net debt of Namura Shipbuilding Co. Ltd is ¥3.1B (fiscal year 2021, ≈ 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 Namura Shipbuilding Co. Ltd in the live analysis
One click puts Namura Shipbuilding 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 7, 2026