First-corporation Inc.

1430 TSE Construction Construction
TSE Standard
¥1,019.00
+0.10%
Delayed · cached 15 min

Fair value analysis

1430
First-corporation Inc.
ConstructionConstruction
¥1,019.00
Close used for this calculation
¥2,778.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability15/25
Returns21/25
Balance Sheet7/25
Efficiency25/25
Growth19/25
Strong
Quality radar
68Prof.15/25Ret.21/25Eff.25/25B.Sht7/25Growth19/25

Consensus fair value

¥2,778.09
Below FV
▲ +172.6% against the close used
Model range ¥1,703.83 – ¥3,143.60
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¥1,703.83Fair value¥2,778.09Bull¥3,143.60
FairClose
52-week traded range
52W low ¥856.0052W high ¥1,148.00

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

Valuation summary

Trading below the consensus fair value

First-corporation Inc. closed at ¥1,019.00, 63.3% below the consensus fair value of ¥2,778.09 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 6.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,119.87
+206.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,810.01
+77.6%
√(22.5 × EPS × BVPS)
EPS=157.18, BVPS=926.36
P/E Fair Value
¥3,143.60
+208.5%
EPS × 20x (sector P/E)
EPS=157.18, Sector P/E=20x
Peter Lynch (PEG)
¥1,703.83
+67.2%
EPS × Growth% (PEG = 1 is fair)
EPS=157.18, g=10.8%
EV/EBITDA
¥2,914.51
+186.0%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=2.91B
Dividend Discount (DDM)
¥2,591.72
+154.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=47.99, r=10%, g=8%
Book Value (P/B)
¥2,779.09
+172.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=926.36, ROE=18%, g=6%, r=10%
Reverse DCF
¥1,019.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.5% | Historical: 10.8%
Margin of Safety
¥2,018.37
+98.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2691.16, 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.