DAITO TRUST CONSTRUCTION CO.,LTD.

1878 TSE Real Estate Real Estate
TSE Prime
¥3,298.00
+0.46%
Delayed · cached 15 min

Fair value analysis

1878
DAITO TRUST CONSTRUCTION CO.,LTD.
Real EstateReal Estate
¥3,298.00
Close used for this calculation
¥3,901.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability11/25
Returns21/25
Balance Sheet15/25
Efficiency25/25
Growth13/25
Strong
Quality radar
72Prof.11/25Ret.21/25Eff.25/25B.Sht15/25Growth13/25

Consensus fair value

¥3,901.22
Below FV
▲ +18.3% against the close used
Model range ¥1,008.83 – ¥22,902.63
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¥1,008.83Fair value¥3,901.22Bull¥22,902.63
FairClose
52-week traded range
52W low ¥2,869.5052W high ¥3,798.00

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

Valuation summary

Trading below the consensus fair value

DAITO TRUST CONSTRUCTION CO.,LTD. closed at ¥3,298.00, 15.5% below the consensus fair value of ¥3,901.22 drawn from 9 valuation models.

Financial DNA score 72/100 — Strong. P/E of 11.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,008.83
-69.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,212.48
-2.6%
√(22.5 × EPS × BVPS)
EPS=299.01, BVPS=1533.95 · outside Graham range (P/E 11, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥5,980.20
+81.3%
EPS × 20x (sector P/E)
EPS=299.01, Sector P/E=20x
Peter Lynch (PEG)
¥2,756.87
-16.4%
EPS × Growth% (PEG = 1 is fair)
EPS=299.01, g=9.2%
EV/EBITDA
¥6,235.98
+89.1%
(EBITDA × 14.6x − Net Debt) ÷ Shares
EBITDA=154.71B
Dividend Discount (DDM)
¥22,902.63
+594.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=424.12, r=10%, g=8%
Book Value (P/B)
¥5,541.41
+68.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1533.95, ROE=20.5%, g=6%, r=10%
Reverse DCF
¥3,298.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 9.2%
Margin of Safety
¥2,550.38
-22.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3400.5, 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.