D&M COMPANY CO.,LTD

189A TSE Industrials Services
TSE Growth
¥1,042.00
+0.68%
Delayed · cached 15 min

Fair value analysis

189A
D&M COMPANY CO.,LTD
IndustrialsServices
¥1,042.00
Close used for this calculation
¥1,639.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability17/25
Returns11/25
Balance Sheet1/25
Efficiency23/25
Growth17/25
Good
Quality radar
52Prof.17/25Ret.11/25Eff.23/25B.Sht1/25Growth17/25

Consensus fair value

¥1,639.20
Below FV
▲ +57.3% against the close used
Model range ¥986.36 – ¥1,943.60
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¥986.36Fair value¥1,639.20Bull¥1,943.60
FairClose
52-week traded range
52W low ¥889.0052W high ¥1,499.00

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

Valuation summary

Trading below the consensus fair value

D&M COMPANY CO.,LTD closed at ¥1,042.00, 36.4% below the consensus fair value of ¥1,639.20 drawn from 8 valuation models.

Financial DNA score 52/100 — Good. 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
¥1,928.93
+85.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,487.29
+42.7%
√(22.5 × EPS × BVPS)
EPS=97.18, BVPS=1011.65
P/E Fair Value
¥1,943.60
+86.5%
EPS × 20x (sector P/E)
EPS=97.18, Sector P/E=20x
Peter Lynch (PEG)
¥1,077.73
+3.4%
EPS × Growth% (PEG = 1 is fair)
EPS=97.18, g=11.1%
Dividend Discount (DDM)
¥1,080.35
+3.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.01, r=10%, g=8%
Book Value (P/B)
¥986.36
-5.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1011.65, ROE=9.9%, g=6%, r=10%
Reverse DCF
¥1,042.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.3% | Historical: 11.1%
Margin of Safety
¥1,339.96
+28.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1786.61, 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.