DAIWA HOUSE INDUSTRY CO.,LTD.

1925 TSE Construction Construction
TSE Prime
¥4,598.00
+0.04%
Delayed · cached 15 min

Fair value analysis

1925
DAIWA HOUSE INDUSTRY CO.,LTD.
ConstructionConstruction
¥4,598.00
Close used for this calculation
¥10,744.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability15/25
Returns18/25
Balance Sheet10/25
Efficiency25/25
Growth19/25
Strong
Quality radar
68Prof.15/25Ret.18/25Eff.25/25B.Sht10/25Growth19/25

Consensus fair value

¥10,744.20
Below FV
▲ +133.7% against the close used
Model range ¥6,622.03 – ¥14,904.27
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¥6,622.03Fair value¥10,744.20Bull¥14,904.27
FairClose
52-week traded range
52W low ¥4,187.0052W high ¥5,710.00

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

Valuation summary

Trading below the consensus fair value

DAIWA HOUSE INDUSTRY CO.,LTD. closed at ¥4,598.00, 57.2% below the consensus fair value of ¥10,744.20 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥11,243.87
+144.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,733.06
+68.2%
√(22.5 × EPS × BVPS)
EPS=566.47, BVPS=4691.84
P/E Fair Value
¥11,329.40
+146.4%
EPS × 20x (sector P/E)
EPS=566.47, Sector P/E=20x
Peter Lynch (PEG)
¥6,622.03
+44.0%
EPS × Growth% (PEG = 1 is fair)
EPS=566.47, g=11.7%
EV/EBITDA
¥14,904.27
+224.1%
(EBITDA × 15.8x − Net Debt) ÷ Shares
EBITDA=755.22B
Dividend Discount (DDM)
¥9,459.93
+105.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=175.18, r=10%, g=8%
Book Value (P/B)
¥7,882.29
+71.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4691.84, ROE=12.7%, g=6%, r=10%
Reverse DCF
¥4,598.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.3% | Historical: 11.7%
Margin of Safety
¥7,576.58
+64.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10102.11, 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.