GOKURAKUYU HOLDINGS CO.,LTD.

2340 TSE Industrials Services
TSE Standard
¥521.00
+0.00%
Delayed · cached 15 min

Fair value analysis

2340
GOKURAKUYU HOLDINGS CO.,LTD.
IndustrialsServices
¥521.00
Close used for this calculation
¥519.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability6/25
Returns18/25
Balance Sheet0/25
Efficiency14/25
Growth3/25
Average
Quality radar
38Prof.6/25Ret.18/25Eff.14/25B.Sht0/25Growth3/25

Consensus fair value

¥519.54
Near FV
▼ -0.3% against the close used
Model range ¥76.39 – ¥589.80
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¥76.39Fair value¥519.54Bull¥589.80
FairClose
52-week traded range
52W low ¥470.0052W high ¥533.00

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

Valuation summary

Trading close to the consensus fair value

GOKURAKUYU HOLDINGS CO.,LTD. closed at ¥521.00, 0.3% above the consensus fair value of ¥519.54 drawn from 8 valuation models.

Financial DNA score 38/100 — Average. P/E of 17.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥552.72
+6.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥310.75
-40.4%
√(22.5 × EPS × BVPS)
EPS=29.49, BVPS=145.53 · outside Graham range (P/E 17.7, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
¥589.80
+13.2%
EPS × 20x (sector P/E)
EPS=29.49, Sector P/E=20x
EV/EBITDA
¥558.07
+7.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.95B
Dividend Discount (DDM)
¥76.39
-85.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.99, r=10%, g=2%
Book Value (P/B)
¥409.57
-21.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=145.53, ROE=22.7%, g=3%, r=10%
Reverse DCF
¥521.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: 0%
Margin of Safety
¥363.32
-30.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=484.42, 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.