YAMAURA CORPORATION

1780 TSE Construction Construction
TSE Prime
¥1,479.00
-0.14%
Delayed · cached 15 min

Fair value analysis

1780
YAMAURA CORPORATION
ConstructionConstruction
¥1,479.00
Close used for this calculation
¥3,299.52Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability19/25
Returns16/25
Balance Sheet13/25
Efficiency23/25
Growth23/25
Strong
Quality radar
71Prof.19/25Ret.16/25Eff.23/25B.Sht13/25Growth23/25

Consensus fair value

¥3,299.52
Below FV
▲ +123.1% against the close used
Model range ¥1,621.28 – ¥5,016.60
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¥1,621.28Fair value¥3,299.52Bull¥5,016.60
FairClose
52-week traded range
52W low ¥1,323.0052W high ¥1,679.00

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

Valuation summary

Trading below the consensus fair value

YAMAURA CORPORATION closed at ¥1,479.00, 55.2% below the consensus fair value of ¥3,299.52 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 8.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,319.15
+124.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,280.49
+54.2%
√(22.5 × EPS × BVPS)
EPS=167.22, BVPS=1382.24
P/E Fair Value
¥3,344.40
+126.1%
EPS × 20x (sector P/E)
EPS=167.22, Sector P/E=20x
Peter Lynch (PEG)
¥5,016.60
+239.2%
EPS × Growth% (PEG = 1 is fair)
EPS=167.22, g=30%
EV/EBITDA
¥4,402.64
+197.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.63B
Dividend Discount (DDM)
¥1,621.28
+9.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.02, r=10%, g=8%
Book Value (P/B)
¥2,349.81
+58.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1382.24, ROE=12.8%, g=6%, r=10%
Reverse DCF
¥1,479.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: 42.1%
Margin of Safety
¥2,236.01
+51.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2981.35, 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.