ABC-MART,INC.

2670 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,641.00
-0.60%
Delayed · cached 15 min

Fair value analysis

2670
ABC-MART,INC.
Consumer DiscretionaryRetail Trade
¥2,641.00
Close used for this calculation
¥3,416.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability21/25
Returns14/25
Balance Sheet23/25
Efficiency18/25
Growth23/25
Strong
Quality radar
76Prof.21/25Ret.14/25Eff.18/25B.Sht23/25Growth23/25

Consensus fair value

¥3,416.38
Below FV
▲ +29.4% against the close used
Model range ¥2,151.29 – ¥5,199.58
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¥2,151.29Fair value¥3,416.38Bull¥5,199.58
FairClose
52-week traded range
52W low ¥2,421.0052W high ¥3,109.00

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

Valuation summary

Trading below the consensus fair value

ABC-MART,INC. closed at ¥2,641.00, 22.7% below the consensus fair value of ¥3,416.38 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 14.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,257.57
-14.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,604.18
-1.4%
√(22.5 × EPS × BVPS)
EPS=187.17, BVPS=1610.37 · outside Graham range (P/E 14.1, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥3,743.40
+41.7%
EPS × 20x (sector P/E)
EPS=187.17, Sector P/E=20x
Peter Lynch (PEG)
¥5,199.58
+96.9%
EPS × Growth% (PEG = 1 is fair)
EPS=187.17, g=27.8%
EV/EBITDA
¥5,060.94
+91.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=69.69B
Dividend Discount (DDM)
¥4,050.24
+53.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=75, r=10%, g=8%
Book Value (P/B)
¥2,455.81
-7.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1610.37, ROE=12.1%, g=6%, r=10%
Reverse DCF
¥2,641.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 27.8%
Margin of Safety
¥2,151.29
-18.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2868.38, 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.