Ichigo Inc.

2337 TSE Real Estate Real Estate
TSE Prime
¥401.00
+0.00%
Delayed · cached 15 min

Fair value analysis

2337
Ichigo Inc.
Real EstateReal Estate
¥401.00
Close used for this calculation
¥711.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability23/25
Returns16/25
Balance Sheet5/25
Efficiency23/25
Growth23/25
Strong
Quality radar
67Prof.23/25Ret.16/25Eff.23/25B.Sht5/25Growth23/25

Consensus fair value

¥711.91
Below FV
▲ +77.5% against the close used
Model range ¥510.25 – ¥1,066.93
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¥510.25Fair value¥711.91Bull¥1,066.93
FairClose
52-week traded range
52W low ¥363.0052W high ¥524.00

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

Valuation summary

Trading below the consensus fair value

Ichigo Inc. closed at ¥401.00, 43.7% below the consensus fair value of ¥711.91 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 10.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥796.14
+98.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥510.25
+27.2%
√(22.5 × EPS × BVPS)
EPS=40.11, BVPS=288.49
P/E Fair Value
¥802.20
+100.0%
EPS × 20x (sector P/E)
EPS=40.11, Sector P/E=20x
Peter Lynch (PEG)
¥1,066.93
+166.1%
EPS × Growth% (PEG = 1 is fair)
EPS=40.11, g=26.6%
EV/EBITDA
¥536.13
+33.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=25.13B
Dividend Discount (DDM)
¥621.47
+55.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.51, r=10%, g=8%
Book Value (P/B)
¥620.25
+54.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=288.49, ROE=14.6%, g=6%, r=10%
Reverse DCF
¥401.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.3% | Historical: 26.6%
Margin of Safety
¥527.15
+31.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=702.86, 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.