ASAHI KOGYOSHA CO.,LTD.

1975 TSE Construction Construction
TSE Prime
¥3,740.00
-3.48%
Delayed · cached 15 min

Fair value analysis

1975
ASAHI KOGYOSHA CO.,LTD.
ConstructionConstruction
¥3,740.00
Close used for this calculation
¥7,147.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability19/25
Returns17/25
Balance Sheet16/25
Efficiency25/25
Growth25/25
Strong
Quality radar
77Prof.19/25Ret.17/25Eff.25/25B.Sht16/25Growth25/25

Consensus fair value

¥7,147.35
Below FV
▲ +91.1% against the close used
Model range ¥3,982.64 – ¥10,743.90
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¥3,982.64Fair value¥7,147.35Bull¥10,743.90
FairClose
52-week traded range
52W low ¥2,866.0052W high ¥4,805.00

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

Valuation summary

Trading below the consensus fair value

ASAHI KOGYOSHA CO.,LTD. closed at ¥3,740.00, 47.7% below the consensus fair value of ¥7,147.35 drawn from 9 valuation models.

Financial DNA score 77/100 — Strong. P/E of 10.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,842.34
+83.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,982.64
+6.5%
√(22.5 × EPS × BVPS)
EPS=358.13, BVPS=1968.42
P/E Fair Value
¥7,162.60
+91.5%
EPS × 20x (sector P/E)
EPS=358.13, Sector P/E=20x
Peter Lynch (PEG)
¥10,743.90
+187.3%
EPS × Growth% (PEG = 1 is fair)
EPS=358.13, g=30%
EV/EBITDA
¥8,373.07
+123.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.39B
Dividend Discount (DDM)
¥7,775.46
+107.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=143.99, r=10%, g=8%
Book Value (P/B)
¥6,840.26
+82.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1968.42, ROE=19.9%, g=6%, r=10%
Reverse DCF
¥3,740.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: 49.3%
Margin of Safety
¥4,496.90
+20.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5995.86, 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.