MATSUI CONSTRUCTION CO.,LTD.

1810 TSE Construction Construction
TSE Standard
¥1,429.00
-0.69%
Delayed · cached 15 min

Fair value analysis

1810
MATSUI CONSTRUCTION CO.,LTD.
ConstructionConstruction
¥1,429.00
Close used for this calculation
¥3,169.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability17/25
Returns13/25
Balance Sheet16/25
Efficiency25/25
Growth25/25
Strong
Quality radar
71Prof.17/25Ret.13/25Eff.25/25B.Sht16/25Growth25/25

Consensus fair value

¥3,169.16
Below FV
▲ +121.8% against the close used
Model range ¥1,056.65 – ¥5,857.08
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¥1,056.65Fair value¥3,169.16Bull¥5,857.08
FairClose
52-week traded range
52W low ¥1,305.0052W high ¥1,955.00

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

Valuation summary

Trading below the consensus fair value

MATSUI CONSTRUCTION CO.,LTD. closed at ¥1,429.00, 54.9% below the consensus fair value of ¥3,169.16 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,857.08
+309.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,622.49
+83.5%
√(22.5 × EPS × BVPS)
EPS=151.87, BVPS=2012.68
P/E Fair Value
¥3,037.40
+112.6%
EPS × 20x (sector P/E)
EPS=151.87, Sector P/E=20x
Peter Lynch (PEG)
¥3,769.41
+163.8%
EPS × Growth% (PEG = 1 is fair)
EPS=151.87, g=24.8%
EV/EBITDA
¥3,875.51
+171.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.17B
Dividend Discount (DDM)
¥4,213.26
+194.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=78.02, r=10%, g=8%
Book Value (P/B)
¥1,056.65
-26.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2012.68, ROE=8.1%, g=6%, r=10%
Reverse DCF
¥1,429.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 24.8%
Margin of Safety
¥2,879.24
+101.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3838.99, 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.