IMURAYA GROUP CO.,LTD.

2209 TSE Consumer Staples Foods
TSE Prime
¥2,353.00
-0.68%
Delayed · cached 15 min

Fair value analysis

2209
IMURAYA GROUP CO.,LTD.
Consumer StaplesFoods
¥2,353.00
Close used for this calculation
¥3,759.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability13/25
Returns18/25
Balance Sheet2/25
Efficiency20/25
Growth17/25
Good
Quality radar
53Prof.13/25Ret.18/25Eff.20/25B.Sht2/25Growth17/25

Consensus fair value

¥3,759.90
Below FV
▲ +59.8% against the close used
Model range ¥2,009.85 – ¥6,640.93
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¥2,009.85Fair value¥3,759.90Bull¥6,640.93
FairClose
52-week traded range
52W low ¥2,196.0052W high ¥2,632.00

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

Valuation summary

Trading below the consensus fair value

IMURAYA GROUP CO.,LTD. closed at ¥2,353.00, 37.4% below the consensus fair value of ¥3,759.90 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 12.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,706.01
+57.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,870.09
+22.0%
√(22.5 × EPS × BVPS)
EPS=186.71, BVPS=1960.83
P/E Fair Value
¥3,734.20
+58.7%
EPS × 20x (sector P/E)
EPS=186.71, Sector P/E=20x
Peter Lynch (PEG)
¥2,399.22
+2.0%
EPS × Growth% (PEG = 1 is fair)
EPS=186.71, g=12.9%
EV/EBITDA
¥6,640.93
+182.2%
(EBITDA × 16.4x − Net Debt) ÷ Shares
EBITDA=5.34B
Dividend Discount (DDM)
¥2,045.70
-13.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=37.88, r=10%, g=8%
Book Value (P/B)
¥2,009.85
-14.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1960.83, ROE=10.1%, g=6%, r=10%
Reverse DCF
¥2,353.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 12.9%
Margin of Safety
¥2,577.58
+9.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3436.77, 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.