CHUCO CO.,LTD.
TSE Standard
¥519.00
-0.19%
Delayed · cached 15 min
Fair value analysis
2139
CHUCO CO.,LTD.
¥519.00
Close used for this calculation
¥795.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
¥795.38
Below FV▲ +53.3% against the close used
Model range ¥240.28 – ¥1,194.26
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¥240.28Fair value¥795.38Bull¥1,194.26
FairClose
52-week traded range
52W low ¥406.0052W high ¥556.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CHUCO CO.,LTD. closed at ¥519.00, 34.7% below the consensus fair value of ¥795.38 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 18.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,194.26
+130.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥446.76
-13.9%
√(22.5 × EPS × BVPS)
EPS=27.69, BVPS=320.37 · outside Graham range (P/E 18.7, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥553.80
+6.7%
EPS × 20x (sector P/E)
EPS=27.69, Sector P/E=20x
Peter Lynch (PEG)
¥464.64
-10.5%
EPS × Growth% (PEG = 1 is fair)
EPS=27.69, g=16.8%
EV/EBITDA
¥1,147.04
+121.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=494.63M
Dividend Discount (DDM)
¥647.40
+24.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.99, r=10%, g=8%
Book Value (P/B)
¥240.28
-53.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=320.37, ROE=9%, g=6%, r=10%
Reverse DCF
¥519.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.3% | Historical: 16.8%
Margin of Safety
¥548.70
+5.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=731.61, 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.