EN DE

Nipro Corporation (NPRRF) Fair Value & Analysis

US · Market cap $1.6B

NC Nipro Corporation logo Nipro Corporation NPRRF · US
Price$9.96
Fair Value$3.89
Upside-60.9%
Quality50/100
Watch Nipro Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.1% net margin
Moderate debt · generates free cash flow
Narrow moat 32/100
Evidence: High Range $2.48 – $4.86 Share as image

Fair value as of: Jul 17, 2026

From 21 valuation models · updated 24 days ago

A solid business, but screening 61% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($4.86). The favourable scenario is already priced in.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($2.48 to $4.86) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$9.96 $7.40 Fair Value $3.89 Dec 2020 Jul 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 $7.40 – $9.96 · fair‑value band $2.48 – $4.86 · the $9.96 price screens above the $3.89 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Nipro Corporation (NPRRF) currently trades at $9.96, while our model-based Fair Value estimate is $3.89, implying the stock looks roughly 60.9% overvalued today. The Quality Score stands at 50/100 (solid quality). 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, Nipro Corporation generated revenue of $484B at a net margin of 3.1%. Revenue grew 7.1% year over year. It earns a return on equity of 9.1%. Net debt stands at $498B. Fundamentals as of Jul 17, 2026

Our scenario range runs from $2.48 (bear case) to $4.86 (bull case); at $9.96, the current price sits above 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 near its 52-week high and 24% above its 52-week low, currently above its 200-day average.

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 $13.11 $26.40 $44.58 80
Rev-Margin DCF $2.67 $9.75 $18.53 74
Growth-Adj P/E $2.21 $3.16 $4.11 68
All 21 models by family
DCF Models
FCF DCF $13.24 $27.77 $48.62 38
5Y Revenue Exit $2.67 $9.47 $17.90 39
5Y EBITDA Exit $16.12 $35.94 $59.84 41
5Y P/E Exit $1.91 $4.92 38
10Y Revenue Exit $6.36 $13.56 $23.10 36
10Y EBITDA Exit $14.61 $30.83 $53.77 37
10Y P/E Exit $4.33 $8.64 $13.61 35
Earnings-Based
Graham-Dodd $1.32 $5.18 $7.03 54
Lynch FV $1.28 $1.82 $2.37 50
PEG = 1.0 $1.28 $1.82 $2.37 46
Multiples
P/E Multiple $2.92 $3.89 $4.86 63
P/S Multiple $2.48 $3.31 $4.13 58
P/B Multiple $2.48 $3.31 $4.13 55
EV/EBIT $0.8621 $5.42 $9.97 53
EV/EBITDA $21.42 $32.82 $44.23 54
EV/Revenue $0.3562 $4.30 43
Asset-Based
NCAV (Graham) $5.93 $7.94 $11.85 50
Growth DCF
Growth DCF $13.11 $26.40 $44.58 80
Rev-Margin DCF $2.67 $9.75 $18.53 74
Economic Profit
Residual Income $7.75 $7.12 $5.00 61
Growth Earnings
Growth-Adj P/E $2.21 $3.16 $4.11 68

Widest divergence: DCF Models ($13.56) versus Earnings-Based ($1.82). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $484B
Revenue growth (YoY) +7.1%
Net margin 3.1%
Return on equity 9.1%
Free cash flow $68.5B FY2025
P/E ratio 21.7
More key figures
Operating margin 5.0%
EPS (TTM) $0.7100
EPS growth (YoY) -25.5%
Net debt $498B FY2025

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

Quality Score breakdown

Overall quality 50/100

Of which business quality 49 · Market factors (momentum, volatility) 76

Profitability 24
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 74
Earnings quality: real cash, not paper profit
Fin. Strength 18
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 98
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 80
Distance to the 52-week high (market factor)
Net Issuance 82
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

Nipro Corporation, together with its subsidiaries, engages in the medical devices, pharmaceuticals, and pharma packaging businesses.

Full company description

Nipro Corporation, together with its subsidiaries, engages in the medical devices, pharmaceuticals, and pharma packaging businesses. Its Medical Device business develops, manufactures, and sells medical equipment for injection-infusion and dialysis treatment, and products related to diabetes and cell cultures, as well as the sale of artificial organ-related products. The company's Pharmaceutical business provides pharmaceutical combination products, including dual chamber bags, pre-filled syringes, and half-type kits; and contract manufacturing services for orally administered drugs, injectables, and external preparations, as well as logistic and distribution services. Its Pharma Packaging business offers glass products and other comprehensive pharmaceutical packaging, such as glass vials, ampoules, and syringes; tube glass; and other parts of pharmaceutical packaging, such as rubber plugs, as well as provides glass for thermos bottles, and lighting and containers. The company also offers business management services. It serves customers in Japan, the Americas, Europe, and rest of Asia. The company was founded in 1947 and is headquartered in Osaka, Japan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nipro Corporation reported revenue of $645B in FY2025 versus $456B in FY2021, a compound +9.1%/yr. Reported net income was $5.1B in FY2025, compounding −22.5%/yr from FY2021.

Growth Quality 79/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$645B
Latest YoY
+9.9%
Avg. growth/yr (3Y)
+9.2%
Revenue +9.1%/yr
FY21 $456B
FY22 $495B
FY23 $545B
FY24 $587B
FY25 $645B
Net income −22.5%/yr
FY21 $14.2B
FY22 $13.5B
FY23 $4.6B
FY24 $11.1B
FY25 $5.1B

Watch NPRRF: 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). "Nipro Corporation Fair Value". https://www.fairvalue-calculator.com/stock/NPRRF

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 36 · sector 0
PAST 36 · sector 0
HEALTH 29 · sector 0
DIVIDEND 0 · sector 0

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.

Explore undervalued 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 Nipro Corporation (NPRRF) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $3.89 versus a price of $9.96, about −61% (overvalued).
What is the fair value of NPRRF?
Our model-based fair value for Nipro Corporation is $3.89 (as of Jul 17, 2026), built from audited fundamentals. The current price is $9.96.
What is the quality score of NPRRF?
Nipro Corporation has a Quality Score of 50/100. 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 Nipro Corporation (NPRRF)?
Nipro Corporation reported trailing-twelve-month revenue of about $484B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of NPRRF?
The net profit margin of Nipro Corporation is about 3.1%, meaning it keeps roughly 3.1% of revenue as net income. Based on the latest reported figures.

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 Nipro 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.