CHUDENKO CORPORATION

1941 TSE Construction Construction
TSE Prime
¥5,120.00
-0.58%
Delayed · cached 15 min

Fair value analysis

1941
CHUDENKO CORPORATION
ConstructionConstruction
¥5,120.00
Close used for this calculation
¥7,728.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability19/25
Returns11/25
Balance Sheet23/25
Efficiency18/25
Growth23/25
Strong
Quality radar
71Prof.19/25Ret.11/25Eff.18/25B.Sht23/25Growth23/25

Consensus fair value

¥7,728.89
Below FV
▲ +51.0% against the close used
Model range ¥2,190.99 – ¥10,013.53
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¥2,190.99Fair value¥7,728.89Bull¥10,013.53
FairClose
52-week traded range
52W low ¥3,800.0052W high ¥5,680.00

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

Valuation summary

Trading below the consensus fair value

CHUDENKO CORPORATION closed at ¥5,120.00, 33.8% below the consensus fair value of ¥7,728.89 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 15.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,037.99
+76.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,957.43
+16.4%
√(22.5 × EPS × BVPS)
EPS=341.97, BVPS=4612.61
P/E Fair Value
¥6,839.40
+33.6%
EPS × 20x (sector P/E)
EPS=341.97, Sector P/E=20x
Peter Lynch (PEG)
¥9,903.45
+93.4%
EPS × Growth% (PEG = 1 is fair)
EPS=341.97, g=29%
EV/EBITDA
¥10,013.53
+95.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=30.07B
Dividend Discount (DDM)
¥7,299.07
+42.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=135.17, r=10%, g=8%
Book Value (P/B)
¥2,190.99
-57.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4612.61, ROE=7.9%, g=6%, r=10%
Reverse DCF
¥5,120.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 29%
Margin of Safety
¥5,458.71
+6.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7278.27, 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.