UEKI CORPORATION

1867 TSE Construction Construction
TSE Standard
¥2,675.00
-1.07%
Delayed · cached 15 min

Fair value analysis

1867
UEKI CORPORATION
ConstructionConstruction
¥2,675.00
Close used for this calculation
¥7,082.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability13/25
Returns15/25
Balance Sheet8/25
Efficiency25/25
Growth19/25
Good
Quality radar
61Prof.13/25Ret.15/25Eff.25/25B.Sht8/25Growth19/25

Consensus fair value

¥7,082.41
Below FV
▲ +164.8% against the close used
Model range ¥2,310.23 – ¥10,449.50
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¥2,310.23Fair value¥7,082.41Bull¥10,449.50
FairClose
52-week traded range
52W low ¥2,269.0052W high ¥3,260.00

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

Valuation summary

Trading below the consensus fair value

UEKI CORPORATION closed at ¥2,675.00, 62.2% below the consensus fair value of ¥7,082.41 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 7.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,272.28
+171.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,331.95
+136.7%
√(22.5 × EPS × BVPS)
EPS=366.38, BVPS=4863.64
P/E Fair Value
¥7,327.60
+173.9%
EPS × 20x (sector P/E)
EPS=366.38, Sector P/E=20x
Peter Lynch (PEG)
¥5,015.74
+87.5%
EPS × Growth% (PEG = 1 is fair)
EPS=366.38, g=13.7%
EV/EBITDA
¥10,449.50
+290.6%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=4.48B
Dividend Discount (DDM)
¥6,485.80
+142.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=120.11, r=10%, g=8%
Book Value (P/B)
¥2,310.23
-13.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4863.64, ROE=7.9%, g=6%, r=10%
Reverse DCF
¥2,675.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.8% | Historical: 13.7%
Margin of Safety
¥5,232.96
+95.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6977.28, 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.