WELLNET CORPORATION

2428 TSE Industrials Services
TSE Standard
¥623.00
-0.32%
Delayed · cached 15 min

Fair value analysis

2428
WELLNET CORPORATION
IndustrialsServices
¥623.00
Close used for this calculation
¥1,574.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns16/25
Balance Sheet9/25
Efficiency25/25
Growth25/25
Strong
Quality radar
69Prof.19/25Ret.16/25Eff.25/25B.Sht9/25Growth25/25

Consensus fair value

¥1,574.61
Below FV
▲ +152.7% against the close used
Model range ¥772.89 – ¥2,392.44
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¥772.89Fair value¥1,574.61Bull¥2,392.44
FairClose
52-week traded range
52W low ¥600.0052W high ¥739.00

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

Valuation summary

Trading below the consensus fair value

WELLNET CORPORATION closed at ¥623.00, 60.4% below the consensus fair value of ¥1,574.61 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 10.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,392.44
+284.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥778.88
+25.0%
√(22.5 × EPS × BVPS)
EPS=57.56, BVPS=468.42
P/E Fair Value
¥1,151.20
+84.8%
EPS × 20x (sector P/E)
EPS=57.56, Sector P/E=20x
Peter Lynch (PEG)
¥1,647.37
+164.4%
EPS × Growth% (PEG = 1 is fair)
EPS=57.56, g=28.6%
EV/EBITDA
¥1,670.41
+168.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.82B
Dividend Discount (DDM)
¥1,564.35
+151.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=28.97, r=10%, g=8%
Book Value (P/B)
¥772.89
+24.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=468.42, ROE=12.6%, g=6%, r=10%
Reverse DCF
¥623.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.2% | Historical: 28.6%
Margin of Safety
¥1,080.63
+73.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1440.84, 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.