LOGOS HOLDINGS INC.

205A TSE Construction Construction
TSE Growth
¥1,610.00
-1.04%
Delayed · cached 15 min

Fair value analysis

205A
LOGOS HOLDINGS INC.
ConstructionConstruction
¥1,610.00
Close used for this calculation
¥3,118.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability9/25
Returns23/25
Balance Sheet9/25
Efficiency25/25
Growth14/25
Strong
Quality radar
66Prof.9/25Ret.23/25Eff.25/25B.Sht9/25Growth14/25

Consensus fair value

¥3,118.35
Below FV
▲ +93.7% against the close used
Model range ¥203.98 – ¥4,079.60
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¥203.98Fair value¥3,118.35Bull¥4,079.60
FairClose
52-week traded range
52W low ¥1,316.0052W high ¥2,084.00

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

Valuation summary

Trading below the consensus fair value

LOGOS HOLDINGS INC. closed at ¥1,610.00, 48.4% below the consensus fair value of ¥3,118.35 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,703.59
+130.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,176.38
+35.2%
√(22.5 × EPS × BVPS)
EPS=203.98, BVPS=1032.05
P/E Fair Value
¥4,079.60
+153.4%
EPS × 20x (sector P/E)
EPS=203.98, Sector P/E=20x
Peter Lynch (PEG)
¥203.98
-87.3%
EPS × Growth% (PEG = 1 is fair)
EPS=203.98, g=1%
EV/EBITDA
¥2,544.51
+58.0%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=1.68B
Dividend Discount (DDM)
¥808.78
-49.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=63.43, r=10%, g=2%
Book Value (P/B)
¥2,727.56
+69.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1032.05, ROE=21.5%, g=3%, r=10%
Reverse DCF
¥1,610.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.7% | Historical: 1%
Margin of Safety
¥2,489.89
+54.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3319.86, 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.