HAKUHODO DY HOLDINGS INCORPORATED

2433 TSE Industrials Services
TSE Prime
¥1,302.00
-0.46%
Delayed · cached 15 min

Fair value analysis

2433
HAKUHODO DY HOLDINGS INCORPORATED
IndustrialsServices
¥1,302.00
Close used for this calculation
¥1,750.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability22/25
Returns7/25
Balance Sheet11/25
Efficiency11/25
Growth23/25
Good
Quality radar
51Prof.22/25Ret.7/25Eff.11/25B.Sht11/25Growth23/25

Consensus fair value

¥1,750.31
Below FV
▲ +34.4% against the close used
Model range ¥201.50 – ¥3,345.53
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¥201.50Fair value¥1,750.31Bull¥3,345.53
FairClose
52-week traded range
52W low ¥973.5052W high ¥1,392.50

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

Valuation summary

Trading below the consensus fair value

HAKUHODO DY HOLDINGS INCORPORATED closed at ¥1,302.00, 25.6% below the consensus fair value of ¥1,750.31 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 28.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,345.53
+157.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,060.74
-18.5%
√(22.5 × EPS × BVPS)
EPS=46.09, BVPS=1085 · outside Graham range (P/E 28.3, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥921.80
-29.2%
EPS × 20x (sector P/E)
EPS=46.09, Sector P/E=20x
Peter Lynch (PEG)
¥1,186.82
-8.8%
EPS × Growth% (PEG = 1 is fair)
EPS=46.09, g=25.8%
EV/EBITDA
¥1,337.77
+2.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=58.94B
Dividend Discount (DDM)
¥408.37
-68.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.03, r=10%, g=2%
Book Value (P/B)
¥201.50
-84.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1085, ROE=4.3%, g=3%, r=10%
Reverse DCF
¥1,302.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.8% | Historical: -25.8%
Margin of Safety
¥1,332.02
+2.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1776.02, 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.