Nintendo Co (NTDOY) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Nintendo Co stock $18.11, price $13.70, upside +32.2%, quality 73 out of 100. Rating: undervalued. Calculated from audited financials with 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 12, 2026.
How to read this chart
60‑month range $8.53 – $24.30 · fair‑value band $12.78 – $23.49 · the $13.70 price screens below the $18.11 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 12, 2026.
Follow Nintendo Co ADR in your weekly email
Every Wednesday you see whether Nintendo Co ADR 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.
Nintendo Co., Ltd., together with its subsidiaries, develops, manufactures, and sells home entertainment products in Japan, the Americas, Europe, and internationally. It offers home console gaming hardware, software, accessories, and other products.
Show moreShow less
The company also provides various services, such as Nintendo Switch Online; and services and content. In addition, it offers develop IP, including video content and mobile apps. The company was formerly known as Nintendo Playing Card Co., Ltd. and changed its name to Nintendo Co., Ltd. in 1963.
Nintendo Co., Ltd. was founded in 1889 and is headquartered in Kyoto, Japan.
Stock analysis
Nintendo Co (NTDOY) currently trades at $13.70, while our model-based Fair Value estimate is $18.11, implying the stock looks roughly 24% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $12.03 per share, and 3 of the 26 models we run sit above the $13.70 price.
Bear case: the Asset-Based group reads lowest at $2.94, and 23 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: $12.78 (bear) to $23.49 (bull), the price of $13.70 sits inside 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 73/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Nintendo Co ADR reported revenue of ¥2.5T in FY2026 versus ¥1.7T in FY2022, a compound +9.7%/yr. Reported net income was ¥450B in FY2026, compounding −1.5%/yr from FY2022.
Key figures
Market cap $63.8B Large · P/E ratio 22.5 · P/S ratio 4.12 · EPS (TTM) $0.6100 · Dividend yield 2.6% · Net margin 18.3% · Return on equity 15.4% · Return on assets (EBIT) 15.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 84 out of 100 (high confidence).
What moves the price
The share trades about 36% below its 52-week high and 35% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 37% fair-value upside, at 32%, NTDOY screens richer than that median.
Fair Value models
Bear$12.78Fair Value $18.11Bull$23.49
Price $13.70 · Upside +32.2%
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 ($0.3810 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.
Best data coverage
FCF DCF$7.24$10.40$15.8080
Growth DCF$7.34$10.17$14.6879
Owner Earnings$9.19$13.65$21.2476
All 26 models by family
DCF Models
FCF DCF$7.24$10.40$15.8080
Owner Earnings$9.19$13.65$21.2476
5Y Revenue Exit$7.04$9.98$13.7673
5Y EBITDA Exit$6.93$9.77$13.0976
5Y P/E Exit$10.10$15.76$21.7971
10Y Revenue Exit$6.91$9.71$13.5267
10Y EBITDA Exit$7.00$9.55$12.9869
10Y P/E Exit$9.11$13.92$19.9864
Earnings-Based
Graham-Dodd$4.15$13.56$18.1164
Lynch FV$4.46$6.37$8.2961
PEG = 1.0$4.46$6.37$8.2957
EPV$5.67$6.27$6.8274
Dividend Discount
Gordon GGM$2.71$6.20$11.1265
DDM Multi-Stage$2.71$4.76$6.4166
Multiples
P/E Multiple$10.06$13.41$16.7763
P/S Multiple$7.77$10.36$12.9558
P/B Multiple$10.40$13.87$17.3355
EV/EBIT$8.63$10.70$12.7766
EV/EBITDA$7.28$8.91$10.5367
EV/Revenue$7.13$9.15$11.1754
Asset-Based
NCAV (Graham)$1.94$2.94$3.6755
Growth DCF
Growth DCF$7.34$10.17$14.6879
Rev-Margin DCF$7.04$9.97$13.3773
Economic Profit
Residual Income$4.30$5.54$8.6874
ROIC Compounder$5.96$7.05$8.4072
Growth Earnings
Growth-Adj P/E$8.42$12.03$15.6467
The fair value above starts from this blend and is adjusted for a year distorted by one-off effects.
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.83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+110.5%
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.
+15.3%
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.
+6.9%
Start year 2021 (pandemic). Over 10 years: +17.1% a year
Revenue growth 25 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.
+6.9%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 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 5 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.
+1.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−0.8%
Dividend (yield on the price)2.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−0.8% vs 27.0%, slowing
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.36% → 16%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+11.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +9.1% a year for the price and +3.3% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (100 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Neutral
Recent news coverage is roughly neutral, about typical for how stocks are covered.
AI conclusion: A wide moat from brand IP and ecosystem strength forms Nintendo's core advantage, while hardware cycles remain the main limit to durability.
Main risk: Dependence on console cycles and hit titles could limit revenue and margins if hardware demand weakens due to price increases.
Nintendo’s latest results showed Switch 2 hardware sales dropping sharply after price increases tied to higher memory costs, while software units and IP income rose enough to lift half-year operating profit. The company left its full-year outlook unchanged even after missing quarterly estimates. Will the growing share of high-margin software and licensing sustain results, or will weaker hardware volumes hold the business back?
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.Electronic Gaming & Multimedia · 180 stocks
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). "Nintendo Co ADR Fair Value". https://www.fairvalue-calculator.com/stock/NTDOY
Frequently asked questions
Is Nintendo Co (NTDOY) overvalued or undervalued?
As of Nov 12, 2026, our model estimates a fair value of $18.11 versus a price of $13.70, about +32% upside (undervalued).
What is the fair value of NTDOY?
Our model-based fair value for Nintendo Co is $18.11 (as of Nov 12, 2026), built from audited fundamentals. The current price: $13.70.
What is the quality score of NTDOY?
Nintendo Co has a Quality Score of 73/100. 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 Nintendo Co (NTDOY)?
Our model-based price target is the fair value of $18.11 (as of Nov 12, 2026) from 26 valuation models. Cautious scenario $12.78, optimistic scenario $23.49. It is a calculation from audited fundamentals, not an analyst target.
What is the Nintendo Co ADR stock forecast for 2026?
Our models put fair value at $18.11, about +32% upside versus a price of $13.70 (undervalued). Cautious scenario $12.78, optimistic scenario $23.49. The calculation is refreshed regularly with new filings.
What is the revenue of Nintendo Co (NTDOY)?
Nintendo Co reported trailing-twelve-month revenue of about ¥2.2T (latest available figure, as of Nov 12, 2026).
Does Nintendo Co ADR pay a dividend?
Nintendo Co currently shows a dividend yield of 2.55% relative to its recent price (as of Nov 12, 2026).
How much is the dividend of Nintendo Co (NTDOY) and when is the ex-dividend date?
Nintendo Co has a dividend yield of 2.6%. The last ex-dividend date was Mar 31, 2026. A dividend has been paid every year since at least 1997. The payout ratio is 34.9% of earnings. Free cash flow covers the dividend 1.78 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 Nintendo Co (NTDOY)?
For today's price to be fair in a discounted-cash-flow model, Nintendo Co would have to grow free cash flow by +11.4 % per year for five years (discount rate 8.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.9 % per year. As of Nov 12, 2026.
What discount rate (WACC) does the fair value of NTDOY use?
Our models discount Nintendo Co at 8.1 %: a base by market capitalisation (large), damped by beta 0.22, 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 Nintendo Co that is +11.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.1 %) and the same formula as our fair value.
How much growth has Nintendo Co (NTDOY) delivered so far?
Over the past 5 years revenue at Nintendo Co grew +6.9 % a year. The price currently implies free-cash-flow growth of +11.4 % 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 Nintendo Co (NTDOY) growing?
The median revenue growth in the sector is +3.9 % a year. That is the yardstick for the growth priced into Nintendo Co (+11.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nintendo Co (NTDOY)?
The free-cash-flow yield on the price is 2.74 %: that much free cash flow Nintendo Co produces per unit of market value. When it exceeds the discount rate of our models (8.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Nintendo Co (NTDOY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nintendo Co it is $18.11 per share (as of Nov 12, 2026), against a price of $13.70. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Nintendo Co ADR stock overvalued or undervalued in 2026?
As of Nov 12, 2026, NTDOY trades below its calculated fair value: price $13.70, fair value $18.11, a gap of about +32% (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 NTDOY?
No. The price is what the market pays today ($13.70); the fair value is what the company's own numbers justify ($18.11). For Nintendo Co the two are $4.41 per share apart. That gap is exactly why we show both numbers side by side.
How much is Nintendo Co ADR worth?
The market values Nintendo Co at about $63.8B (market capitalisation, as of Nov 12, 2026). Per share that is $13.70; our models calculate a fair value of $18.11 per share.
What do the bullish and bearish scenarios say about NTDOY?
Our models span a range for Nintendo Co: cautious scenario $12.78, base $18.11, optimistic $23.49 per share (as of Nov 12, 2026, price $13.70). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NTDOY?
Nintendo Co trades at a price-to-earnings ratio of 22.5 (as of Nov 12, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $18.11 is built from several models across several years. Other multiples: PEG 2.2, P/B 3.4, P/S 4.7, EV/EBITDA 18.6.
What is the PEG ratio of NTDOY?
The PEG ratio of Nintendo Co is 2.18 (P/E divided by earnings growth, as of Nov 12, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Nintendo Co (NTDOY)?
Balance-sheet figures for Nintendo Co (as of Nov 12, 2026): return on equity 15.4%. They feed the Quality Score of 73/100, which measures business quality independently of the share price.
How far is NTDOY from its 52-week high?
Nintendo Co trades at $13.70, about 36% below its 52-week high of $21.41 and 35% above the low of $10.17 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of $18.11 is for.
Which stocks are comparable to Nintendo Co ADR?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, 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 Nintendo Co ADR stock attractive at the current price?
The data as of Nov 12, 2026: price $13.70, calculated fair value $18.11 (+32%), Quality Score 73/100, from 26 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 NTDOY calculated?
We run Nintendo Co through 26 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 $18.11 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 13.9% above its aggregate fair value. Nintendo Co currently trades 24% 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 Nintendo Co (NTDOY)?
The closing price on Nov 13, 2026 was $13.70. Our model-based fair value is $18.11, about +32% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nintendo Co ADR right now?
Solid quality (73/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range ($12.78 to $23.49) leaves room in how you read the outcome.
Where does the earnings growth of Nintendo Co (NTDOY) come from?
Earnings per share at Nintendo Co grew +29.7 % a year from 2015 to 2026. Broken into its drivers: revenue per share +18.7 %, EBIT margin +16.7 %, tax rate −0.2 %, residual (interest, one-offs) −6.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Nintendo Co
How large is the market capitalisation of Nintendo Co (NTDOY)?
The market capitalisation of Nintendo Co is $63.8B. 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 Nintendo Co (NTDOY)?
The price-to-sales ratio of Nintendo Co is 4.12 (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 Nintendo Co (NTDOY)?
Earnings per share at Nintendo Co are $0.6100 (price ÷ EPS = P/E 22.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Nintendo Co (NTDOY)?
The dividend yield of Nintendo Co is 2.6% (payout 57.3%). 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 Nintendo Co (NTDOY)?
The net margin of Nintendo Co is 18.3% (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 Nintendo Co (NTDOY)?
The return on equity (ROE) of Nintendo Co is 15.4% (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 Nintendo Co (NTDOY)?
On an EBIT basis the return on assets of Nintendo Co is 15.0% (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 Nintendo Co (NTDOY)?
The operating margin of Nintendo Co is 16.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nintendo Co (NTDOY)?
Revenue at Nintendo Co is growing −15.0% versus a year earlier (3y avg +15.3%). 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 Nintendo Co (NTDOY)?
Earnings per share at Nintendo Co are growing −27.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Nintendo Co (NTDOY) hold?
Nintendo Co holds more cash than debt, ¥1.8T net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Nintendo Co ADR in the live analysis
One click puts Nintendo Co ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 12, 2026