UNICAFE INC.

2597 TSE Consumer Staples Foods
TSE Standard
¥1,247.00
+0.48%
Delayed · cached 15 min

Fair value analysis

2597
UNICAFE INC.
Consumer StaplesFoods
¥1,247.00
Close used for this calculation
¥1,221.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability17/25
Returns5/25
Balance Sheet11/25
Efficiency10/25
Growth12/25
Average
Quality radar
43Prof.17/25Ret.5/25Eff.10/25B.Sht11/25Growth12/25

Consensus fair value

¥1,221.94
Near FV
▼ -2.0% against the close used
Model range ¥517.37 – ¥1,647.03
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¥517.37Fair value¥1,221.94Bull¥1,647.03
FairClose
52-week traded range
52W low ¥972.0052W high ¥1,318.00

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

Valuation summary

Trading close to the consensus fair value

UNICAFE INC. closed at ¥1,247.00, 2.1% above the consensus fair value of ¥1,221.94 drawn from 8 valuation models.

Financial DNA score 43/100 — Average. P/E of 24.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,647.03
+32.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥775.64
-37.8%
√(22.5 × EPS × BVPS)
EPS=50.39, BVPS=530.64 · outside Graham range (P/E 24.8, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,007.80
-19.2%
EPS × 20x (sector P/E)
EPS=50.39, Sector P/E=20x
Peter Lynch (PEG)
¥1,159.98
-7.0%
EPS × Growth% (PEG = 1 is fair)
EPS=50.39, g=23%
EV/EBITDA
¥1,472.44
+18.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.16B
Book Value (P/B)
¥517.37
-58.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=530.64, ROE=9.9%, g=6%, r=10%
Reverse DCF
¥1,247.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10% | Historical: 23%
Margin of Safety
¥857.62
-31.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1143.49, 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.