Mori-Gumi Co.,Ltd.

1853 TSE Construction Construction
TSE Standard
¥321.00
-0.62%
Delayed · cached 15 min

Fair value analysis

1853
Mori-Gumi Co.,Ltd.
ConstructionConstruction
¥321.00
Close used for this calculation
¥469.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability8/25
Returns13/25
Balance Sheet18/25
Efficiency25/25
Growth16/25
Good
Quality radar
64Prof.8/25Ret.13/25Eff.25/25B.Sht18/25Growth16/25

Consensus fair value

¥469.20
Below FV
▲ +46.2% against the close used
Model range ¥178.44 – ¥1,432.07
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¥178.44Fair value¥469.20Bull¥1,432.07
FairClose
52-week traded range
52W low ¥309.0052W high ¥350.00

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

Valuation summary

Trading below the consensus fair value

Mori-Gumi Co.,Ltd. closed at ¥321.00, 31.6% below the consensus fair value of ¥469.20 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 11.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,432.07
+346.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥548.16
+70.8%
√(22.5 × EPS × BVPS)
EPS=28.29, BVPS=472.06
P/E Fair Value
¥565.80
+76.3%
EPS × 20x (sector P/E)
EPS=28.29, Sector P/E=20x
Peter Lynch (PEG)
¥207.08
-35.5%
EPS × Growth% (PEG = 1 is fair)
EPS=28.29, g=7.3%
EV/EBITDA
¥455.82
+42.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.49B
Dividend Discount (DDM)
¥178.44
-44.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14, r=10%, g=2%
Book Value (P/B)
¥209.05
-34.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=472.06, ROE=6.1%, g=3%, r=10%
Reverse DCF
¥321.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: -7.3%
Margin of Safety
¥636.51
+98.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=848.68, 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.