RAITO KOGYO CO.,LTD.

1926 TSE Construction Construction
TSE Prime
¥3,760.00
-1.18%
Delayed · cached 15 min

Fair value analysis

1926
RAITO KOGYO CO.,LTD.
ConstructionConstruction
¥3,760.00
Close used for this calculation
¥5,180.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability13/25
Returns14/25
Balance Sheet21/25
Efficiency20/25
Growth16/25
Strong
Quality radar
68Prof.13/25Ret.14/25Eff.20/25B.Sht21/25Growth16/25

Consensus fair value

¥5,180.26
Below FV
▲ +37.8% against the close used
Model range ¥2,521.49 – ¥7,837.34
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¥2,521.49Fair value¥5,180.26Bull¥7,837.34
FairClose
52-week traded range
52W low ¥3,135.0052W high ¥4,355.00

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

Valuation summary

Trading below the consensus fair value

RAITO KOGYO CO.,LTD. closed at ¥3,760.00, 27.4% below the consensus fair value of ¥5,180.26 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 13.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,720.49
+25.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.7%, r=10%, tg=3%, n=10yr
Graham Number
¥3,723.93
-1.0%
√(22.5 × EPS × BVPS)
EPS=288.5, BVPS=2136.36 · outside Graham range (P/E 13, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥5,770.00
+53.5%
EPS × 20x (sector P/E)
EPS=288.5, Sector P/E=20x
Peter Lynch (PEG)
¥2,521.49
-32.9%
EPS × Growth% (PEG = 1 is fair)
EPS=288.5, g=8.7%
EV/EBITDA
¥6,687.12
+77.8%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=20.26B
Dividend Discount (DDM)
¥7,837.34
+108.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=145.14, r=10%, g=8%
Book Value (P/B)
¥4,272.73
+13.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2136.36, ROE=14%, g=6%, r=10%
Reverse DCF
¥3,760.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.3% | Historical: 8.7%
Margin of Safety
¥3,553.61
-5.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4738.14, 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.