TOWNNEWS-SHA CO.,LTD.

2481 TSE Industrials Services
TSE Standard
¥689.00
+0.44%
Delayed · cached 15 min

Fair value analysis

2481
TOWNNEWS-SHA CO.,LTD.
IndustrialsServices
¥689.00
Close used for this calculation
¥1,315.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability19/25
Returns11/25
Balance Sheet23/25
Efficiency23/25
Growth20/25
Strong
Quality radar
76Prof.19/25Ret.11/25Eff.23/25B.Sht23/25Growth20/25

Consensus fair value

¥1,315.61
Below FV
▲ +90.9% against the close used
Model range ¥442.26 – ¥1,658.05
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¥442.26Fair value¥1,315.61Bull¥1,658.05
FairClose
52-week traded range
52W low ¥631.0052W high ¥710.00

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

Valuation summary

Trading below the consensus fair value

TOWNNEWS-SHA CO.,LTD. closed at ¥689.00, 47.6% below the consensus fair value of ¥1,315.61 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. 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
¥1,391.75
+102.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,215.20
+76.4%
√(22.5 × EPS × BVPS)
EPS=70.49, BVPS=931.08
P/E Fair Value
¥1,409.80
+104.6%
EPS × 20x (sector P/E)
EPS=70.49, Sector P/E=20x
Peter Lynch (PEG)
¥1,347.06
+95.5%
EPS × Growth% (PEG = 1 is fair)
EPS=70.49, g=19.1%
EV/EBITDA
¥1,658.05
+140.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=508.51M
Dividend Discount (DDM)
¥1,078.97
+56.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.98, r=10%, g=8%
Book Value (P/B)
¥442.26
-35.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=931.08, ROE=7.9%, g=6%, r=10%
Reverse DCF
¥689.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 19.1%
Margin of Safety
¥1,004.19
+45.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1338.92, 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.