HASEKO Corporation

1808 TSE Construction Construction
TSE Prime
¥2,719.50
-1.16%
Delayed · cached 15 min

Fair value analysis

1808
HASEKO Corporation
ConstructionConstruction
¥2,719.50
Close used for this calculation
¥2,866.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability9/25
Returns16/25
Balance Sheet12/25
Efficiency20/25
Growth8/25
Good
Quality radar
57Prof.9/25Ret.16/25Eff.20/25B.Sht12/25Growth8/25

Consensus fair value

¥2,866.09
Near FV
▲ +5.4% against the close used
Model range ¥204.54 – ¥4,090.80
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¥204.54Fair value¥2,866.09Bull¥4,090.80
FairClose
52-week traded range
52W low ¥2,396.0052W high ¥3,497.00

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

Valuation summary

Trading close to the consensus fair value

HASEKO Corporation closed at ¥2,719.50, 5.1% below the consensus fair value of ¥2,866.09 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 13.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,560.93
-5.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥3,126.94
+15.0%
√(22.5 × EPS × BVPS)
EPS=204.54, BVPS=2124.61
P/E Fair Value
¥4,090.80
+50.4%
EPS × 20x (sector P/E)
EPS=204.54, Sector P/E=20x
Peter Lynch (PEG)
¥204.54
-92.5%
EPS × Growth% (PEG = 1 is fair)
EPS=204.54, g=1%
EV/EBITDA
¥2,662.95
-2.1%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=107.52B
Dividend Discount (DDM)
¥1,210.11
-55.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=94.91, r=10%, g=2%
Book Value (P/B)
¥2,124.61
-21.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2124.61, ROE=10%, g=3%, r=10%
Reverse DCF
¥2,719.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 1%
Margin of Safety
¥2,444.67
-10.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3259.56, 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.