DAISUE CONSTRUCTION CO.,LTD.

1814 TSE Construction Construction
TSE Prime
¥3,485.00
-0.85%
Delayed · cached 15 min

Fair value analysis

1814
DAISUE CONSTRUCTION CO.,LTD.
ConstructionConstruction
¥3,485.00
Close used for this calculation
¥8,240.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability17/25
Returns21/25
Balance Sheet13/25
Efficiency25/25
Growth25/25
Strong
Quality radar
76Prof.17/25Ret.21/25Eff.25/25B.Sht13/25Growth25/25

Consensus fair value

¥8,240.04
Below FV
▲ +136.4% against the close used
Model range ¥4,493.16 – ¥17,458.34
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¥4,493.16Fair value¥8,240.04Bull¥17,458.34
FairClose
52-week traded range
52W low ¥2,427.0052W high ¥4,495.00

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

Valuation summary

Trading below the consensus fair value

DAISUE CONSTRUCTION CO.,LTD. closed at ¥3,485.00, 57.7% below the consensus fair value of ¥8,240.04 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥17,458.34
+401.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,493.16
+28.9%
√(22.5 × EPS × BVPS)
EPS=365.6, BVPS=2454.23
P/E Fair Value
¥7,312.00
+109.8%
EPS × 20x (sector P/E)
EPS=365.6, Sector P/E=20x
Peter Lynch (PEG)
¥7,410.71
+112.6%
EPS × Growth% (PEG = 1 is fair)
EPS=365.6, g=20.3%
EV/EBITDA
¥11,974.36
+243.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.05B
Dividend Discount (DDM)
¥9,879.97
+183.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=182.96, r=10%, g=8%
Book Value (P/B)
¥6,012.85
+72.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2454.23, ROE=15.8%, g=6%, r=10%
Reverse DCF
¥3,485.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 20.3%
Margin of Safety
¥7,315.88
+109.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9754.5, 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.