Cados Corporation

211A TSE Construction Construction
TSE Standard
¥3,350.00
-2.05%
Delayed · cached 15 min

Fair value analysis

211A
Cados Corporation
ConstructionConstruction
¥3,350.00
Close used for this calculation
¥10,754.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability15/25
Returns21/25
Balance Sheet4/25
Efficiency25/25
Growth19/25
Strong
Quality radar
65Prof.15/25Ret.21/25Eff.25/25B.Sht4/25Growth19/25

Consensus fair value

¥10,754.75
Below FV
▲ +221.0% against the close used
Model range ¥8,102.93 – ¥19,154.58
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¥8,102.93Fair value¥10,754.75Bull¥19,154.58
FairClose
52-week traded range
52W low ¥3,260.0052W high ¥4,780.00

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

Valuation summary

Trading below the consensus fair value

Cados Corporation closed at ¥3,350.00, 68.9% below the consensus fair value of ¥10,754.75 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 5.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥13,313.33
+297.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥8,102.93
+141.9%
√(22.5 × EPS × BVPS)
EPS=670.73, BVPS=4350.65
P/E Fair Value
¥13,414.60
+300.4%
EPS × 20x (sector P/E)
EPS=670.73, Sector P/E=20x
Peter Lynch (PEG)
¥8,182.91
+144.3%
EPS × Growth% (PEG = 1 is fair)
EPS=670.73, g=12.2%
EV/EBITDA
¥19,154.58
+471.8%
(EBITDA × 16.1x − Net Debt) ÷ Shares
EBITDA=1.2B
Dividend Discount (DDM)
¥8,104.32
+141.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=150.08, r=10%, g=8%
Book Value (P/B)
¥10,441.56
+211.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4350.65, ROE=15.6%, g=6%, r=10%
Reverse DCF
¥3,350.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 12.2%
Margin of Safety
¥8,707.72
+159.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11610.29, 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.