West Holdings Corporation
TSE Standard
¥2,220.00
-1.90%
Delayed · cached 15 min
Fair value analysis
1407
West Holdings Corporation
¥2,220.00
Close used for this calculation
¥1,582.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Quality radar
Consensus fair value
¥1,582.79
Above FV▼ -28.7% against the close used
Model range ¥97.84 – ¥2,701.80
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¥97.84Fair value¥1,582.79Bull¥2,701.80
FairClose
52-week traded range
52W low ¥1,334.0052W high ¥3,115.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
West Holdings Corporation closed at ¥2,220.00, 40.3% above the consensus fair value of ¥1,582.79 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 16.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥97.84
-95.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,666.39
-24.9%
√(22.5 × EPS × BVPS)
EPS=135.09, BVPS=913.58 · outside Graham range (P/E 16.4, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥2,701.80
+21.7%
EPS × 20x (sector P/E)
EPS=135.09, Sector P/E=20x
Peter Lynch (PEG)
¥634.92
-71.4%
EPS × Growth% (PEG = 1 is fair)
EPS=135.09, g=4.7%
EV/EBITDA
¥456.41
-79.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.22B
Dividend Discount (DDM)
¥829.34
-62.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.05, r=10%, g=2%
Book Value (P/B)
¥1,618.34
-27.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=913.58, ROE=15.4%, g=3%, r=10%
Reverse DCF
¥2,220.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.5% | Historical: -4.7%
Margin of Safety
¥1,116.51
-49.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1488.68, 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.