Umios Corporation

1333 TSE Agriculture Fishery, Agriculture and Forestry
TSE Prime
¥1,271.50
+0.32%
Delayed · cached 15 min

Fair value analysis

1333
Umios Corporation
AgricultureFishery, Agriculture and Forestry
¥1,271.50
Close used for this calculation
¥2,442.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability11/25
Returns15/25
Balance Sheet5/25
Efficiency25/25
Growth16/25
Good
Quality radar
56Prof.11/25Ret.15/25Eff.25/25B.Sht5/25Growth16/25

Consensus fair value

¥2,442.66
Below FV
▲ +92.1% against the close used
Model range ¥1,033.12 – ¥2,935.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥1,033.12Fair value¥2,442.66Bull¥2,935.00
FairClose
52-week traded range
52W low ¥1,114.3352W high ¥1,585.50

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Umios Corporation closed at ¥1,271.50, 47.9% below the consensus fair value of ¥2,442.66 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 8.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,602.89
+104.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7%, r=10%, tg=3%, n=10yr
Graham Number
¥2,320.02
+82.5%
√(22.5 × EPS × BVPS)
EPS=146.75, BVPS=1630.13
P/E Fair Value
¥2,935.00
+130.8%
EPS × 20x (sector P/E)
EPS=146.75, Sector P/E=20x
Peter Lynch (PEG)
¥1,033.12
-18.7%
EPS × Growth% (PEG = 1 is fair)
EPS=146.75, g=7%
EV/EBITDA
¥2,589.93
+103.7%
(EBITDA × 13.5x − Net Debt) ÷ Shares
EBITDA=49.51B
Dividend Discount (DDM)
¥2,818.59
+121.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=77.94, r=10%, g=7%
Book Value (P/B)
¥1,344.86
+5.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1630.13, ROE=9.3%, g=6%, r=10%
Reverse DCF
¥1,271.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 7%
Margin of Safety
¥1,964.48
+54.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2619.3, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.