NEXTAGE Co., Ltd (NXAGF) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of NEXTAGE Co., Ltd $18.78, price $23.11, upside -18.7%, quality 59 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch NEXTAGE Co., Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
29‑month range $13.75 – $23.11 · fair‑value band $6.97 – $25.34 · the $23.11 price screens above the $18.78 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow NEXTAGE Co. in your weekly email
Every Wednesday you see whether NEXTAGE 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.
NEXTAGE Co., Ltd., together with its subsidiaries, engages in the sale of new and used cars in Japan. The company is also involved in automotive maintenance and repair services; the purchase of used vehicles; insurance agency services; on-site automobile purchasing services; car coating services; vehicle inspection services; and the sale of car accessories.
Show more
NEXTAGE Co., Ltd., together with its subsidiaries, engages in the sale of new and used cars in Japan. The company is also involved in automotive maintenance and repair services; the purchase of used vehicles; insurance agency services; on-site automobile purchasing services; car coating services; vehicle inspection services; and the sale of car accessories. It provides its products and services through its stores. NEXTAGE Co., Ltd. was incorporated in 1998 and is headquartered in Nagoya, Japan.
Stock analysis
NEXTAGE Co., Ltd (NXAGF) currently trades at $23.11, while our model-based Fair Value estimate is $18.78, implying the stock looks roughly 23.1% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $28.15 per share, and 5 of the 23 models we run sit above the $23.11 price.
Bear case: the Asset-Based group reads lowest at $4.24, and 18 of the 23 models stay below the price. Evidence for this calculation is high.
Scenario range: $6.97 (bear) to $25.34 (bull), the price of $23.11 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 59/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
NEXTAGE Co., Ltd reported revenue of ¥652B in FY2025 versus ¥291B in FY2021, a compound +22.3%/yr. Reported net income was ¥12.8B in FY2025, compounding +7.3%/yr from FY2021.
Key figures
Market cap $1.8B · P/E ratio 22.9 · P/S ratio 0.45 · EPS (TTM) $1.01 · Dividend yield 1.2% · Net margin 2.0% · Return on equity 20.7% · Return on assets (EBIT) 9.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades at its 52-week high and 66% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −12% fair-value upside, at −19%, NXAGF screens richer than that median.
Fair Value models
Bear $6.97Fair Value $18.78Bull $25.34
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+18.0%
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.
+16.0%
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.
+22.0%
Start year 2020 (pandemic)
’20
’21
’22
’23
’24
’25
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.
+12.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+11.5%
Dividend (yield on the price)1.2%
Profit margin 2020 to 2025 ⓘ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.3% → 3%
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).
+53.5%
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.
+8.9%
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 +50.4% a year for the price and +6.7% for the forecasts.
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.Auto & Truck Dealerships · 103 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score59 · Top 25%
Fair Value upside−18.7% · Below median
Profitability
Return on equity (TTM)20.7% · Top 25%
Return on assets6.4% · Top 25%
Net margin (TTM)2.3% · Above median
Operating margin (TTM)3.3% · Below median
Growth and dividend
Revenue growth25.0% · Top 25%
Dividend yield (TTM)1.2% · Bottom 25%
Balance sheet
Debt / equity0.84× · Above median
Valuation Multiplesvs Auto & Truck Dealerships 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 NEXTAGE Co., Ltd (NXAGF) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $18.78 versus a price of $23.11, about −19% upside (overvalued).
What is the fair value of NXAGF?
Our model-based fair value for NEXTAGE Co., Ltd is $18.78 (as of Sep 24, 2026), built from audited fundamentals. The current price: $23.11.
What is the quality score of NXAGF?
NEXTAGE Co., Ltd has a Quality Score of 59/100. 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 NEXTAGE Co., Ltd (NXAGF)?
Our model-based price target is the fair value of $18.78 (as of Sep 24, 2026) from 23 valuation models. Cautious scenario $6.97, optimistic scenario $25.34. It is a calculation from audited fundamentals, not an analyst target.
What is the NEXTAGE Co., Ltd stock forecast for 2026?
Our models put fair value at $18.78, about −19% upside versus a price of $23.11 (overvalued). Cautious scenario $6.97, optimistic scenario $25.34. The calculation is refreshed regularly with new filings.
What is the revenue of NEXTAGE Co., Ltd (NXAGF)?
NEXTAGE Co., Ltd reported trailing-twelve-month revenue of about ¥688B (latest available figure, as of Sep 24, 2026).
Does NEXTAGE Co., Ltd pay a dividend?
NEXTAGE Co., Ltd currently shows a dividend yield of about 1.24% relative to its recent price (as of Sep 24, 2026).
What growth is priced into NEXTAGE Co., Ltd (NXAGF)?
For today's price to be fair in a discounted-cash-flow model, NEXTAGE Co., Ltd would have to grow free cash flow by +53.5 % per year for five years (discount rate 11.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +22.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of NXAGF use?
Our models discount NEXTAGE Co., Ltd at 11.1 %: a base by market capitalisation (small), damped by beta 0.96, 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 NEXTAGE Co., Ltd that is +53.5 % per year a year over ten years, using the same discount rate (11.1 %) and the same formula as our fair value.
How much growth has NEXTAGE Co., Ltd (NXAGF) delivered so far?
Over the past 5 years revenue at NEXTAGE Co., Ltd grew +22.0 % a year. The price currently implies +53.5 % per year free-cash-flow growth a 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 NEXTAGE Co., Ltd (NXAGF) growing?
The median revenue growth in the sector is +6.4 % a year. That is the yardstick for the growth priced into NEXTAGE Co., Ltd (+53.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of NEXTAGE Co., Ltd (NXAGF)?
The free-cash-flow yield on the price is 0.89 %: that much free cash flow NEXTAGE Co., Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of NEXTAGE Co., Ltd (NXAGF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For NEXTAGE Co., Ltd it is $18.78 per share (as of Sep 24, 2026), against a price of $23.11. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is NEXTAGE Co., Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, NXAGF trades above its calculated fair value: price $23.11, fair value $18.78, a gap of about −19% (overvalued). 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 NXAGF?
No. The price is what the market pays today ($23.11); the fair value is what the company's own numbers justify ($18.78). For NEXTAGE Co., Ltd the two are $4.33 per share apart. That gap is exactly why we show both numbers side by side.
How much is NEXTAGE Co., Ltd worth?
The market values NEXTAGE Co., Ltd at about $1.8B (market capitalisation, as of Sep 24, 2026). Per share that is $23.11; our models calculate a fair value of $18.78 per share.
What do the bullish and bearish scenarios say about NXAGF?
Our models span a range for NEXTAGE Co., Ltd: cautious scenario $6.97, base $18.78, optimistic $25.34 per share (as of Sep 24, 2026, price $23.11). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NXAGF?
NEXTAGE Co., Ltd trades at a price-to-earnings ratio of 22.9 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $18.78 is built from several models across several years. Other multiples: P/B 3.6, P/S 0.4, EV/EBITDA 11.0.
How solid is the balance sheet of NEXTAGE Co., Ltd (NXAGF)?
Balance-sheet figures for NEXTAGE Co., Ltd (as of Sep 24, 2026): return on equity 20.7%, debt of 0.84 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is NXAGF from its 52-week high?
NEXTAGE Co., Ltd trades at $23.11, at its 52-week high of $23.11 and 66% above the low of $13.96 (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of $18.78 is for.
Which stocks are comparable to NEXTAGE Co., Ltd?
From the same area (Consumer Cyclical) we also value Carvana Co, Penske Automotive Group, Hotai Motor Co, CarMax, Inc, 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 NEXTAGE Co., Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price $23.11, calculated fair value $18.78 (−19%), Quality Score 59/100, from 23 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 NXAGF calculated?
We run NEXTAGE Co., Ltd through 23 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $18.78, 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 16.1 % above its aggregate fair value. NEXTAGE Co., Ltd itself currently trades above fair value. 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 NEXTAGE Co., Ltd (NXAGF)?
The closing price on Sep 25, 2026 was $23.11. Our model-based fair value is $18.78, about −19% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NEXTAGE Co., Ltd right now?
The model range is unusually wide ($6.97 to $25.34). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of NEXTAGE Co., Ltd
How large is the market capitalisation of NEXTAGE Co., Ltd (NXAGF)?
The market capitalisation of NEXTAGE Co., Ltd is $1.8B. 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 NEXTAGE Co., Ltd (NXAGF)?
The price-to-sales ratio of NEXTAGE Co., Ltd is 0.45 (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 NEXTAGE Co., Ltd (NXAGF)?
Earnings per share at NEXTAGE Co., Ltd are $1.01 (price ÷ EPS = P/E 22.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of NEXTAGE Co., Ltd (NXAGF)?
The dividend yield of NEXTAGE Co., Ltd is 1.2% (payout 28.4%). 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 NEXTAGE Co., Ltd (NXAGF)?
The net margin of NEXTAGE Co., Ltd is 2.0% (fiscal year 2025). 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 NEXTAGE Co., Ltd (NXAGF)?
The return on equity (ROE) of NEXTAGE Co., Ltd is 20.7% (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 NEXTAGE Co., Ltd (NXAGF)?
On an EBIT basis the return on assets of NEXTAGE Co., Ltd is 9.6% (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 NEXTAGE Co., Ltd (NXAGF)?
The operating margin of NEXTAGE Co., Ltd is 3.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at NEXTAGE Co., Ltd (NXAGF)?
Revenue at NEXTAGE Co., Ltd is growing +25.0% versus a year earlier (3y avg +16.0%). 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 NEXTAGE Co., Ltd (NXAGF)?
Earnings per share at NEXTAGE Co., Ltd are growing +262% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does NEXTAGE Co., Ltd (NXAGF) carry?
The net debt of NEXTAGE Co., Ltd is ¥78.5B (fiscal year 2025, ≈ 30.9 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 NEXTAGE Co., Ltd in the live analysis
One click puts NEXTAGE Co., Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 24, 2026