ARBEIT-TIMES CO.,LTD.

2341 TSE Industrials Services
TSE Standard
¥172.00
+0.00%
Delayed · cached 15 min

Fair value analysis

2341
ARBEIT-TIMES CO.,LTD.
IndustrialsServices
¥172.00
Close used for this calculation
¥280.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability17/25
Returns5/25
Balance Sheet23/25
Efficiency16/25
Growth23/25
Good
Quality radar
61Prof.17/25Ret.5/25Eff.16/25B.Sht23/25Growth23/25

Consensus fair value

¥280.46
Below FV
▲ +63.1% against the close used
Model range ¥27.36 – ¥433.14
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¥27.36Fair value¥280.46Bull¥433.14
FairClose
52-week traded range
52W low ¥151.0052W high ¥220.00

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

Valuation summary

Trading below the consensus fair value

ARBEIT-TIMES CO.,LTD. closed at ¥172.00, 38.7% below the consensus fair value of ¥280.46 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 16.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥433.14
+151.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥190.64
+10.8%
√(22.5 × EPS × BVPS)
EPS=10.33, BVPS=156.36
P/E Fair Value
¥206.60
+20.1%
EPS × 20x (sector P/E)
EPS=10.33, Sector P/E=20x
Peter Lynch (PEG)
¥309.90
+80.2%
EPS × Growth% (PEG = 1 is fair)
EPS=10.33, g=30%
EV/EBITDA
¥196.92
+14.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=200.24M
Dividend Discount (DDM)
¥270.28
+57.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.01, r=10%, g=8%
Book Value (P/B)
¥27.36
-84.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=156.36, ROE=6.7%, g=6%, r=10%
Reverse DCF
¥172.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 47.5%
Margin of Safety
¥207.60
+20.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=276.79, 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.