Hibiya Engineering,Ltd.
TSE Prime
¥3,075.00
-0.65%
Delayed · cached 15 min
Fair value analysis
1982
Hibiya Engineering,Ltd.
¥3,075.00
Close used for this calculation
¥4,452.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
¥4,452.13
Below FV▲ +44.8% against the close used
Model range ¥2,577.84 – ¥8,103.24
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¥2,577.84Fair value¥4,452.13Bull¥8,103.24
FairClose
52-week traded range
52W low ¥2,095.0052W high ¥3,435.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hibiya Engineering,Ltd. closed at ¥3,075.00, 30.9% below the consensus fair value of ¥4,452.13 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 15.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,276.10
+71.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,880.47
-6.3%
√(22.5 × EPS × BVPS)
EPS=200.27, BVPS=1841.32 · outside Graham range (P/E 15.4, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥4,005.40
+30.3%
EPS × 20x (sector P/E)
EPS=200.27, Sector P/E=20x
Peter Lynch (PEG)
¥3,747.05
+21.9%
EPS × Growth% (PEG = 1 is fair)
EPS=200.27, g=18.7%
EV/EBITDA
¥4,523.83
+47.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.89B
Dividend Discount (DDM)
¥8,103.24
+163.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=150.06, r=10%, g=8%
Book Value (P/B)
¥2,577.84
-16.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1841.32, ROE=11.6%, g=6%, r=10%
Reverse DCF
¥3,075.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.6% | Historical: 18.7%
Margin of Safety
¥3,040.49
-1.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4053.99, 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.