E-SUPPORTLINK,Ltd.

2493 TSE Industrials Services
TSE Standard
¥945.00
-0.42%
Delayed · cached 15 min

Fair value analysis

2493
E-SUPPORTLINK,Ltd.
IndustrialsServices
¥945.00
Close used for this calculation
¥667.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
24/100
Profitability4/25
Returns4/25
Balance Sheet10/25
Efficiency6/25
Growth0/25
Weak
Quality radar
24Prof.4/25Ret.4/25Eff.6/25B.Sht10/25Growth0/25

Consensus fair value

¥667.90
Above FV
▼ -29.3% against the close used
Model range ¥131.42 – ¥790.02
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¥131.42Fair value¥667.90Bull¥790.02
FairClose
52-week traded range
52W low ¥901.0052W high ¥1,026.00

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

Valuation summary

Trading above the consensus fair value

E-SUPPORTLINK,Ltd. closed at ¥945.00, 41.5% above the consensus fair value of ¥667.90 drawn from 7 valuation models.

Financial DNA score 24/100 — Weak. P/E of 28.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥621.69
-34.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥790.02
-16.4%
√(22.5 × EPS × BVPS)
EPS=33.17, BVPS=836.28 · outside Graham range (P/E 28.5, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
¥663.40
-29.8%
EPS × 20x (sector P/E)
EPS=33.17, Sector P/E=20x
EV/EBITDA
¥758.95
-19.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=373.08M
Book Value (P/B)
¥131.42
-86.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=836.28, ROE=4.1%, g=3%, r=10%
Reverse DCF
¥945.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.9% | Historical: 0%
Margin of Safety
¥518.78
-45.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=691.7, 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.