PRAP Japan,Inc.

2449 TSE Industrials Services
TSE Standard
¥1,050.00
-0.94%
Delayed · cached 15 min

Fair value analysis

2449
PRAP Japan,Inc.
IndustrialsServices
¥1,050.00
Close used for this calculation
¥2,392.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability19/25
Returns15/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
82Prof.19/25Ret.15/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

¥2,392.27
Below FV
▲ +127.8% against the close used
Model range ¥905.17 – ¥3,450.07
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¥905.17Fair value¥2,392.27Bull¥3,450.07
FairClose
52-week traded range
52W low ¥1,028.0052W high ¥1,206.00

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

Valuation summary

Trading below the consensus fair value

PRAP Japan,Inc. closed at ¥1,050.00, 56.1% below the consensus fair value of ¥2,392.27 drawn from 9 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,523.51
+140.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,708.16
+62.7%
√(22.5 × EPS × BVPS)
EPS=107.45, BVPS=1206.9
P/E Fair Value
¥2,149.00
+104.7%
EPS × 20x (sector P/E)
EPS=107.45, Sector P/E=20x
Peter Lynch (PEG)
¥3,223.50
+207.0%
EPS × Growth% (PEG = 1 is fair)
EPS=107.45, g=30%
EV/EBITDA
¥3,450.07
+228.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=849.4M
Dividend Discount (DDM)
¥2,211.30
+110.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.95, r=10%, g=8%
Book Value (P/B)
¥905.17
-13.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1206.9, ROE=9%, g=6%, r=10%
Reverse DCF
¥1,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 35.8%
Margin of Safety
¥1,595.17
+51.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2126.89, 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.