AKATSUKI EAZIMA CO.,LTD.

1997 TSE Construction Construction
TSE Standard
¥3,980.00
+0.00%
Delayed · cached 15 min

Fair value analysis

1997
AKATSUKI EAZIMA CO.,LTD.
ConstructionConstruction
¥3,980.00
Close used for this calculation
¥6,773.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability11/25
Returns16/25
Balance Sheet21/25
Efficiency23/25
Growth12/25
Strong
Quality radar
71Prof.11/25Ret.16/25Eff.23/25B.Sht21/25Growth12/25

Consensus fair value

¥6,773.41
Below FV
▲ +70.2% against the close used
Model range ¥1,756.79 – ¥9,032.50
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¥1,756.79Fair value¥6,773.41Bull¥9,032.50
FairClose
52-week traded range
52W low ¥2,914.0052W high ¥4,430.00

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

Valuation summary

Trading below the consensus fair value

AKATSUKI EAZIMA CO.,LTD. closed at ¥3,980.00, 41.2% below the consensus fair value of ¥6,773.41 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 10.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,032.50
+126.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.5%, r=10%, tg=3%, n=10yr
Graham Number
¥5,741.61
+44.3%
√(22.5 × EPS × BVPS)
EPS=393.9, BVPS=3719.63
P/E Fair Value
¥7,878.00
+97.9%
EPS × 20x (sector P/E)
EPS=393.9, Sector P/E=20x
Peter Lynch (PEG)
¥1,756.79
-55.9%
EPS × Growth% (PEG = 1 is fair)
EPS=393.9, g=4.5%
EV/EBITDA
¥7,282.90
+83.0%
(EBITDA × 12.2x − Net Debt) ÷ Shares
EBITDA=1.24B
Dividend Discount (DDM)
¥2,071.25
-48.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=109.85, r=10%, g=4.5%
Book Value (P/B)
¥4,458.18
+12.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3719.63, ROE=11.1%, g=4.5%, r=10%
Reverse DCF
¥3,980.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.2% | Historical: 4.5%
Margin of Safety
¥5,663.03
+42.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7550.7, 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.