Hakuten Corporation

2173 TSE Industrials Services
TSE Growth
¥705.00
-0.98%
Delayed · cached 15 min

Fair value analysis

2173
Hakuten Corporation
IndustrialsServices
¥705.00
Close used for this calculation
¥2,162.63Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
84/100
Profitability19/25
Returns25/25
Balance Sheet15/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
84Prof.19/25Ret.25/25Eff.25/25B.Sht15/25Growth25/25

Consensus fair value

¥2,162.63
Below FV
▲ +206.8% against the close used
Model range ¥938.15 – ¥3,366.53
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¥938.15Fair value¥2,162.63Bull¥3,366.53
FairClose
52-week traded range
52W low ¥618.0052W high ¥1,066.00

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

Valuation summary

Trading below the consensus fair value

Hakuten Corporation closed at ¥705.00, 67.4% below the consensus fair value of ¥2,162.63 drawn from 9 valuation models.

Financial DNA score 84/100 — Exceptional. P/E of 5.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,366.53
+377.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥938.15
+33.1%
√(22.5 × EPS × BVPS)
EPS=122.62, BVPS=319
P/E Fair Value
¥2,452.40
+247.9%
EPS × 20x (sector P/E)
EPS=122.62, Sector P/E=20x
Peter Lynch (PEG)
¥3,180.76
+351.2%
EPS × Growth% (PEG = 1 is fair)
EPS=122.62, g=25.9%
EV/EBITDA
¥3,107.63
+340.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.74B
Dividend Discount (DDM)
¥1,621.78
+130.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.03, r=10%, g=8%
Book Value (P/B)
¥3,174.10
+350.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=319, ROE=45.8%, g=6%, r=10%
Reverse DCF
¥705.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 25.9%
Margin of Safety
¥1,689.27
+139.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2252.36, 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.