MARUDAI FOOD CO.,LTD.

2288 TSE Consumer Staples Foods
TSE Prime
¥2,241.00
-0.53%
Delayed · cached 15 min

Fair value analysis

2288
MARUDAI FOOD CO.,LTD.
Consumer StaplesFoods
¥2,241.00
Close used for this calculation
¥6,159.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability4/25
Returns18/25
Balance Sheet13/25
Efficiency25/25
Growth13/25
Good
Quality radar
60Prof.4/25Ret.18/25Eff.25/25B.Sht13/25Growth13/25

Consensus fair value

¥6,159.27
Below FV
▲ +174.8% against the close used
Model range ¥891.47 – ¥7,997.80
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¥891.47Fair value¥6,159.27Bull¥7,997.80
FairClose
52-week traded range
52W low ¥1,835.0052W high ¥2,449.00

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

Valuation summary

Trading below the consensus fair value

MARUDAI FOOD CO.,LTD. closed at ¥2,241.00, 63.6% below the consensus fair value of ¥6,159.27 drawn from 8 valuation models.

Financial DNA score 60/100 — Good. P/E of 5.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,494.95
+234.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥5,291.96
+136.1%
√(22.5 × EPS × BVPS)
EPS=399.89, BVPS=3112.5
P/E Fair Value
¥7,997.80
+256.9%
EPS × 20x (sector P/E)
EPS=399.89, Sector P/E=20x
EV/EBITDA
¥4,830.35
+115.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=12.42B
Dividend Discount (DDM)
¥891.47
-60.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.92, r=10%, g=2%
Book Value (P/B)
¥4,802.14
+114.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3112.5, ROE=13.8%, g=3%, r=10%
Reverse DCF
¥2,241.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥5,196.18
+131.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6928.24, 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.