ROKKO BUTTER CO.,LTD.

2266 TSE Consumer Staples Foods
TSE Prime
¥1,109.00
+1.19%
Delayed · cached 15 min

Fair value analysis

2266
ROKKO BUTTER CO.,LTD.
Consumer StaplesFoods
¥1,109.00
Close used for this calculation
¥1,256.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability10/25
Returns11/25
Balance Sheet8/25
Efficiency18/25
Growth14/25
Average
Quality radar
47Prof.10/25Ret.11/25Eff.18/25B.Sht8/25Growth14/25

Consensus fair value

¥1,256.41
Near FV
▲ +13.3% against the close used
Model range ¥254.52 – ¥1,711.00
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¥254.52Fair value¥1,256.41Bull¥1,711.00
FairClose
52-week traded range
52W low ¥1,024.0052W high ¥1,305.00

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

Valuation summary

Trading below the consensus fair value

ROKKO BUTTER CO.,LTD. closed at ¥1,109.00, 11.7% below the consensus fair value of ¥1,256.41 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 14.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,429.31
+28.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,711.00
+54.3%
√(22.5 × EPS × BVPS)
EPS=76.26, BVPS=1706.15
P/E Fair Value
¥1,525.20
+37.5%
EPS × 20x (sector P/E)
EPS=76.26, Sector P/E=20x
Peter Lynch (PEG)
¥767.18
-30.8%
EPS × Growth% (PEG = 1 is fair)
EPS=76.26, g=10.1%
EV/EBITDA
¥1,214.70
+9.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.42B
Dividend Discount (DDM)
¥254.52
-77.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.96, r=10%, g=2%
Book Value (P/B)
¥365.60
-67.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1706.15, ROE=4.5%, g=3%, r=10%
Reverse DCF
¥1,109.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.8% | Historical: -10.1%
Margin of Safety
¥1,166.38
+5.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1555.17, 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.