CEDAR.Co.,Ltd

2435 TSE Industrials Services
TSE Standard
¥208.00
+0.00%
Delayed · cached 15 min

Fair value analysis

2435
CEDAR.Co.,Ltd
IndustrialsServices
¥208.00
Close used for this calculation
¥498.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability4/25
Returns25/25
Balance Sheet5/25
Efficiency25/25
Growth13/25
Good
Quality radar
59Prof.4/25Ret.25/25Eff.25/25B.Sht5/25Growth13/25

Consensus fair value

¥498.53
Below FV
▲ +139.7% against the close used
Model range ¥102.10 – ¥1,376.46
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¥102.10Fair value¥498.53Bull¥1,376.46
FairClose
52-week traded range
52W low ¥203.0052W high ¥241.00

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

Valuation summary

Trading below the consensus fair value

CEDAR.Co.,Ltd closed at ¥208.00, 58.3% below the consensus fair value of ¥498.53 drawn from 8 valuation models.

Financial DNA score 59/100 — Good. P/E of 4.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,376.46
+561.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥428.42
+106.0%
√(22.5 × EPS × BVPS)
EPS=46.67, BVPS=174.79
P/E Fair Value
¥933.40
+348.8%
EPS × 20x (sector P/E)
EPS=46.67, Sector P/E=20x
EV/EBITDA
¥536.48
+157.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.46B
Dividend Discount (DDM)
¥102.10
-50.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.01, r=10%, g=2%
Book Value (P/B)
¥684.18
+228.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=174.79, ROE=30.4%, g=3%, r=10%
Reverse DCF
¥208.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥684.57
+229.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=912.76, 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.