WOLVES HAND Co.,Ltd.

194A TSE Industrials Services
TSE Growth
¥1,791.00
+0.00%
Delayed · cached 15 min

Fair value analysis

194A
WOLVES HAND Co.,Ltd.
IndustrialsServices
¥1,791.00
Close used for this calculation
¥1,872.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability21/25
Returns15/25
Balance Sheet7/25
Efficiency10/25
Growth14/25
Good
Quality radar
53Prof.21/25Ret.15/25Eff.10/25B.Sht7/25Growth14/25

Consensus fair value

¥1,872.68
Near FV
▲ +4.6% against the close used
Model range ¥805.31 – ¥2,459.26
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¥805.31Fair value¥1,872.68Bull¥2,459.26
FairClose
52-week traded range
52W low ¥899.0052W high ¥2,407.00

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

Valuation summary

Trading close to the consensus fair value

WOLVES HAND Co.,Ltd. closed at ¥1,791.00, 4.4% below the consensus fair value of ¥1,872.68 drawn from 8 valuation models.

Financial DNA score 53/100 — Good. P/E of 22.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,223.85
+24.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥805.31
-55.0%
√(22.5 × EPS × BVPS)
EPS=79.34, BVPS=363.29 · outside Graham range (P/E 22.6, P/B 4.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,586.80
-11.4%
EPS × 20x (sector P/E)
EPS=79.34, Sector P/E=20x
Peter Lynch (PEG)
¥1,971.60
+10.1%
EPS × Growth% (PEG = 1 is fair)
EPS=79.34, g=24.9%
EV/EBITDA
¥2,459.26
+37.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.1B
Book Value (P/B)
¥1,689.28
-5.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=363.29, ROE=24.6%, g=6%, r=10%
Reverse DCF
¥1,791.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.8% | Historical: 24.9%
Margin of Safety
¥1,153.99
-35.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1538.65, 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.