YAHAGI CONSTRUCTION CO.,LTD.

1870 TSE Construction Construction
TSE Prime
¥2,104.00
-0.47%
Delayed · cached 15 min

Fair value analysis

1870
YAHAGI CONSTRUCTION CO.,LTD.
ConstructionConstruction
¥2,104.00
Close used for this calculation
¥3,919.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability17/25
Returns16/25
Balance Sheet13/25
Efficiency25/25
Growth22/25
Strong
Quality radar
71Prof.17/25Ret.16/25Eff.25/25B.Sht13/25Growth22/25

Consensus fair value

¥3,919.33
Below FV
▲ +86.3% against the close used
Model range ¥2,494.12 – ¥5,396.76
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¥2,494.12Fair value¥3,919.33Bull¥5,396.76
FairClose
52-week traded range
52W low ¥1,788.0052W high ¥2,530.00

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

Valuation summary

Trading below the consensus fair value

YAHAGI CONSTRUCTION CO.,LTD. closed at ¥2,104.00, 46.3% below the consensus fair value of ¥3,919.33 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 10.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,904.70
+85.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,785.79
+32.4%
√(22.5 × EPS × BVPS)
EPS=196.72, BVPS=1753.33
P/E Fair Value
¥3,934.40
+87.0%
EPS × 20x (sector P/E)
EPS=196.72, Sector P/E=20x
Peter Lynch (PEG)
¥2,950.80
+40.2%
EPS × Growth% (PEG = 1 is fair)
EPS=196.72, g=15%
EV/EBITDA
¥5,246.83
+149.4%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=14.67B
Dividend Discount (DDM)
¥5,396.76
+156.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.94, r=10%, g=8%
Book Value (P/B)
¥2,494.12
+18.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1753.33, ROE=11.7%, g=6%, r=10%
Reverse DCF
¥2,104.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: 15%
Margin of Safety
¥2,656.22
+26.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3541.63, 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.