BESTERRA CO.,LTD

1433 TSE Construction Construction
TSE Prime
¥1,204.00
-2.43%
Delayed · cached 15 min

Fair value analysis

1433
BESTERRA CO.,LTD
ConstructionConstruction
¥1,204.00
Close used for this calculation
¥1,822.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability12/25
Returns11/25
Balance Sheet18/25
Efficiency20/25
Growth19/25
Good
Quality radar
61Prof.12/25Ret.11/25Eff.20/25B.Sht18/25Growth19/25

Consensus fair value

¥1,822.74
Below FV
▲ +51.4% against the close used
Model range ¥509.65 – ¥3,411.98
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¥509.65Fair value¥1,822.74Bull¥3,411.98
FairClose
52-week traded range
52W low ¥1,004.0052W high ¥1,354.00

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

Valuation summary

Trading below the consensus fair value

BESTERRA CO.,LTD closed at ¥1,204.00, 33.9% below the consensus fair value of ¥1,822.74 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 14.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,411.98
+183.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,055.00
-12.4%
√(22.5 × EPS × BVPS)
EPS=81.35, BVPS=608.08 · outside Graham range (P/E 14.8, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,627.00
+35.1%
EPS × 20x (sector P/E)
EPS=81.35, Sector P/E=20x
Peter Lynch (PEG)
¥1,205.61
+0.1%
EPS × Growth% (PEG = 1 is fair)
EPS=81.35, g=14.8%
EV/EBITDA
¥842.48
-30.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=770.52M
Dividend Discount (DDM)
¥509.65
-57.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.97, r=10%, g=2%
Book Value (P/B)
¥981.62
-18.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=608.08, ROE=14.3%, g=3%, r=10%
Reverse DCF
¥1,204.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: -14.8%
Margin of Safety
¥1,523.50
+26.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2031.33, 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.