Nomura Holdings, Inc. (NMR) — Estimates & Forecasts
Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
Popular:
Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
| Metric | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|---|---|
| Net Income | $92.8B | $165.9B | $340.7B | $297.8B | $330.7B | $449.7B | $528.3B |
| EPS (Diluted) | $29.74 | $52.75 | $111.03 | $99.60 | $113.40 | $158.16 | $190.52 |
| YoY Growth | — | +78.8% | +105.4% | -12.6% | +11.0% | +36.0% | +17.5% |
| Net Margin | 4.0% | 4.2% | 7.6% | 6.9% | 6.7% | 6.6% | 6.5% |
| Metric | 2025A | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|
| Revenue | $4.51T | $4.35T | $4.93T | $6.82T | $8.11T |
| Net Income | $340.7B | $297.8B | $330.7B | $449.7B | $528.3B |
| EPS (Diluted) | $111.03 | $99.60 | $113.40 | $158.16 | $190.52 |
| Free Cash Flow | $-868.6B | $89.3B | $99.1B | $134.9B | $158.5B |
Treat point estimates cautiously; use wider scenario ranges and position sizing discipline.
Nomura Holdings, Inc.'s projected EPS for the next fiscal year is $99.60. This estimate blends our quantitative model with Wall Street analyst consensus and carries a confidence score of 34/100. The model factors in revenue trajectory, margin path, and share buyback trends to arrive at this figure.
Our scenario-based model produces three price targets for Nomura Holdings, Inc.: Bear case $-93, Base case $1435, and Bull case $3474. These targets are derived by applying the median historical P/E ratio to forward EPS estimates under each growth scenario. They are not buy/sell recommendations.
Nomura Holdings, Inc.'s projected revenue growth for the next fiscal year is -3.5%, reaching approximately $4346.7B in total revenue. Growth estimates are probability-weighted and blend analyst consensus with our CAGR extrapolation model. Outer years (FY+3, FY+4) fade toward industry median growth rates.
Accuracy depends on several measurable factors. Our model confidence score of 34/100 is computed from revenue predictability (25% weight), margin stability (20%), historical earnings beat rate (20%), data depth (15%), analyst coverage (10%), and model-consensus agreement (10%). Contracting margins add uncertainty to forward projections. No forecast model is perfect — always cross-reference with your own analysis.
Nomura Holdings, Inc.'s forward operating margin is estimated at 10.2% for the next fiscal year. The margin trend is currently "contracting". Our model tracks margin mean-reversion patterns and adjusts for sector-specific cost dynamics. Operating leverage is a key driver of EPS growth beyond top-line revenue expansion.
The v2 model uses a multi-step process: (1) Revenue is projected via blended CAGR with probability weighting, (2) Operating and net margins follow a mean-reversion path calibrated to sector norms, (3) EPS is derived from net income divided by projected diluted shares (accounting for buyback trends), (4) For FY+1 and FY+2, estimates are blended with analyst consensus based on coverage depth, (5) Price targets apply median historical P/E to forward EPS under bear/base/bull growth scenarios. All inputs are from public filings and third-party data providers.
The bear case ($-93) assumes P25 revenue growth, worst-case margins, and multiple compression. Key risks include: unexpected margin contraction, revenue deceleration below model floor, regulatory headwinds, macro deterioration, or competitive disruption. A confidence score below 60 suggests higher estimate volatility. Always size positions according to the full scenario range, not just the base case.
Our model is above Wall Street consensus with a 12457.1% gap. For FY+1, analyst estimates blend with our model at 15% analyst weight. By FY+3 and FY+4, estimates are purely model-driven as analyst coverage thins out at longer horizons.