Brass Corporation

2424 TSE Industrials Services
TSE Standard
¥597.00
+0.17%
Delayed · cached 15 min

Fair value analysis

2424
Brass Corporation
IndustrialsServices
¥597.00
Close used for this calculation
¥1,371.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability17/25
Returns18/25
Balance Sheet7/25
Efficiency21/25
Growth23/25
Good
Quality radar
63Prof.17/25Ret.18/25Eff.21/25B.Sht7/25Growth23/25

Consensus fair value

¥1,371.98
Below FV
▲ +129.8% against the close used
Model range ¥431.99 – ¥4,693.62
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¥431.99Fair value¥1,371.98Bull¥4,693.62
FairClose
52-week traded range
52W low ¥594.0052W high ¥713.00

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

Valuation summary

Trading below the consensus fair value

Brass Corporation closed at ¥597.00, 56.5% below the consensus fair value of ¥1,371.98 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 7.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,634.06
+676.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,170.67
+96.1%
√(22.5 × EPS × BVPS)
EPS=77.54, BVPS=785.53
P/E Fair Value
¥1,550.80
+159.8%
EPS × 20x (sector P/E)
EPS=77.54, Sector P/E=20x
Peter Lynch (PEG)
¥1,928.42
+223.0%
EPS × Growth% (PEG = 1 is fair)
EPS=77.54, g=24.9%
EV/EBITDA
¥4,693.62
+686.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.54B
Dividend Discount (DDM)
¥431.99
-27.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8, r=10%, g=8%
Book Value (P/B)
¥864.08
+44.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=785.53, ROE=10.4%, g=6%, r=10%
Reverse DCF
¥597.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6% | Historical: 24.9%
Margin of Safety
¥1,838.88
+208.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2451.84, 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.