dip Corporation

2379 TSE Industrials Services
TSE Prime
¥1,797.00
-0.66%
Delayed · cached 15 min

Fair value analysis

2379
dip Corporation
IndustrialsServices
¥1,797.00
Close used for this calculation
¥2,990.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability17/25
Returns18/25
Balance Sheet21/25
Efficiency18/25
Growth19/25
Strong
Quality radar
74Prof.17/25Ret.18/25Eff.18/25B.Sht21/25Growth19/25

Consensus fair value

¥2,990.19
Below FV
▲ +66.4% against the close used
Model range ¥1,340.71 – ¥5,133.31
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¥1,340.71Fair value¥2,990.19Bull¥5,133.31
FairClose
52-week traded range
52W low ¥1,702.0052W high ¥2,368.00

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

Valuation summary

Trading below the consensus fair value

dip Corporation closed at ¥1,797.00, 39.9% below the consensus fair value of ¥2,990.19 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 15.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,564.38
+98.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,340.71
-25.4%
√(22.5 × EPS × BVPS)
EPS=113.81, BVPS=701.95 · outside Graham range (P/E 15.8, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥2,276.20
+26.7%
EPS × 20x (sector P/E)
EPS=113.81, Sector P/E=20x
Peter Lynch (PEG)
¥1,629.76
-9.3%
EPS × Growth% (PEG = 1 is fair)
EPS=113.81, g=14.3%
EV/EBITDA
¥4,361.79
+142.7%
(EBITDA × 17.2x − Net Debt) ÷ Shares
EBITDA=13.3B
Dividend Discount (DDM)
¥5,133.31
+185.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=95.06, r=10%, g=8%
Book Value (P/B)
¥1,825.08
+1.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=701.95, ROE=16.4%, g=6%, r=10%
Reverse DCF
¥1,797.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: 14.3%
Margin of Safety
¥1,795.32
-0.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2393.76, 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.