Columbia Works Inc.

146A TSE Real Estate Real Estate
TSE Standard
¥3,440.00
-6.14%
Delayed · cached 15 min

Fair value analysis

146A
Columbia Works Inc.
Real EstateReal Estate
¥3,440.00
Close used for this calculation
¥9,127.32Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability19/25
Returns23/25
Balance Sheet5/25
Efficiency23/25
Growth23/25
Strong
Quality radar
70Prof.19/25Ret.23/25Eff.23/25B.Sht5/25Growth23/25

Consensus fair value

¥9,127.32
Below FV
▲ +165.3% against the close used
Model range ¥4,216.75 – ¥14,896.80
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¥4,216.75Fair value¥9,127.32Bull¥14,896.80
FairClose
52-week traded range
52W low ¥2,571.0052W high ¥4,545.00

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

Valuation summary

Trading below the consensus fair value

Columbia Works Inc. closed at ¥3,440.00, 62.3% below the consensus fair value of ¥9,127.32 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 6.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,856.23
+186.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,028.45
+46.2%
√(22.5 × EPS × BVPS)
EPS=496.56, BVPS=2263.16
P/E Fair Value
¥9,931.20
+188.7%
EPS × 20x (sector P/E)
EPS=496.56, Sector P/E=20x
Peter Lynch (PEG)
¥14,896.80
+333.0%
EPS × Growth% (PEG = 1 is fair)
EPS=496.56, g=30%
EV/EBITDA
¥11,308.21
+228.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.42B
Dividend Discount (DDM)
¥4,216.75
+22.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=78.09, r=10%, g=8%
Book Value (P/B)
¥9,878.68
+187.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2263.16, ROE=23.5%, g=6%, r=10%
Reverse DCF
¥3,440.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.6% | Historical: 50.1%
Margin of Safety
¥6,203.97
+80.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8271.96, 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.