MASARU CORPORATION

1795 TSE Construction Construction
TSE Standard
¥5,800.00
+1.75%
Delayed · cached 15 min

Fair value analysis

1795
MASARU CORPORATION
ConstructionConstruction
¥5,800.00
Close used for this calculation
¥11,526.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability11/25
Returns11/25
Balance Sheet18/25
Efficiency18/25
Growth14/25
Good
Quality radar
58Prof.11/25Ret.11/25Eff.18/25B.Sht18/25Growth14/25

Consensus fair value

¥11,526.35
Below FV
▲ +98.7% against the close used
Model range ¥2,708.28 – ¥22,800.50
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¥2,708.28Fair value¥11,526.35Bull¥22,800.50
FairClose
52-week traded range
52W low ¥4,180.0052W high ¥5,800.00

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

Valuation summary

Trading below the consensus fair value

MASARU CORPORATION closed at ¥5,800.00, 49.7% below the consensus fair value of ¥11,526.35 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 12.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥22,800.50
+293.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,791.95
+34.3%
√(22.5 × EPS × BVPS)
EPS=455.94, BVPS=5918.37
P/E Fair Value
¥9,118.80
+57.2%
EPS × 20x (sector P/E)
EPS=455.94, Sector P/E=20x
Peter Lynch (PEG)
¥2,708.28
-53.3%
EPS × Growth% (PEG = 1 is fair)
EPS=455.94, g=5.9%
EV/EBITDA
¥8,926.09
+53.9%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=668.23M
Dividend Discount (DDM)
¥4,177.06
-28.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=160.08, r=10%, g=5.9%
Book Value (P/B)
¥2,857.14
-50.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5918.37, ROE=7.9%, g=5.9%, r=10%
Reverse DCF
¥5,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: 5.9%
Margin of Safety
¥9,927.81
+71.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13237.08, 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.