Prima Meat Packers,Ltd.

2281 TSE Consumer Staples Foods
TSE Prime
¥2,390.00
+0.00%
Delayed · cached 15 min

Fair value analysis

2281
Prima Meat Packers,Ltd.
Consumer StaplesFoods
¥2,390.00
Close used for this calculation
¥2,737.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability12/25
Returns9/25
Balance Sheet14/25
Efficiency11/25
Growth19/25
Average
Quality radar
46Prof.12/25Ret.9/25Eff.11/25B.Sht14/25Growth19/25

Consensus fair value

¥2,737.03
Near FV
▲ +14.5% against the close used
Model range ¥275.90 – ¥3,883.69
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¥275.90Fair value¥2,737.03Bull¥3,883.69
FairClose
52-week traded range
52W low ¥2,241.0052W high ¥2,915.00

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

Valuation summary

Trading below the consensus fair value

Prima Meat Packers,Ltd. closed at ¥2,390.00, 12.7% below the consensus fair value of ¥2,737.03 drawn from 9 valuation models.

Financial DNA score 46/100 — Average. P/E of 26.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,581.64
+49.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,226.69
-6.8%
√(22.5 × EPS × BVPS)
EPS=91.28, BVPS=2414.14 · outside Graham range (P/E 26.2, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
¥1,825.60
-23.6%
EPS × 20x (sector P/E)
EPS=91.28, Sector P/E=20x
Peter Lynch (PEG)
¥1,561.80
-34.7%
EPS × Growth% (PEG = 1 is fair)
EPS=91.28, g=17.1%
EV/EBITDA
¥3,883.69
+62.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=20.94B
Dividend Discount (DDM)
¥1,020.83
-57.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.07, r=10%, g=2%
Book Value (P/B)
¥275.90
-88.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2414.14, ROE=3.8%, g=3%, r=10%
Reverse DCF
¥2,390.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.8% | Historical: -17.1%
Margin of Safety
¥1,908.48
-20.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2544.64, 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.