WORLD HOLDINGS CO.,LTD.

2429 TSE Industrials Services
TSE Prime
¥2,738.00
-0.62%
Delayed · cached 15 min

Fair value analysis

2429
WORLD HOLDINGS CO.,LTD.
IndustrialsServices
¥2,738.00
Close used for this calculation
¥5,209.32Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability11/25
Returns18/25
Balance Sheet11/25
Efficiency25/25
Growth16/25
Strong
Quality radar
65Prof.11/25Ret.18/25Eff.25/25B.Sht11/25Growth16/25

Consensus fair value

¥5,209.32
Below FV
▲ +90.3% against the close used
Model range ¥3,466.71 – ¥7,399.60
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¥3,466.71Fair value¥5,209.32Bull¥7,399.60
FairClose
52-week traded range
52W low ¥2,292.0052W high ¥2,941.00

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

Valuation summary

Trading below the consensus fair value

WORLD HOLDINGS CO.,LTD. closed at ¥2,738.00, 47.4% below the consensus fair value of ¥5,209.32 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 7.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,769.49
+37.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,798.21
+75.2%
√(22.5 × EPS × BVPS)
EPS=369.98, BVPS=2765.66
P/E Fair Value
¥7,399.60
+170.3%
EPS × 20x (sector P/E)
EPS=369.98, Sector P/E=20x
Peter Lynch (PEG)
¥3,466.71
+26.6%
EPS × Growth% (PEG = 1 is fair)
EPS=369.98, g=9.4%
EV/EBITDA
¥4,925.08
+79.9%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=11.99B
Dividend Discount (DDM)
¥6,993.40
+155.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.51, r=10%, g=8%
Book Value (P/B)
¥5,600.45
+104.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2765.66, ROE=14.1%, g=6%, r=10%
Reverse DCF
¥2,738.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.6% | Historical: 9.4%
Margin of Safety
¥3,991.83
+45.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5322.43, 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.