HARD OFF CORPORATION Co.,Ltd.

2674 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,501.00
-0.91%
Delayed · cached 15 min

Fair value analysis

2674
HARD OFF CORPORATION Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥2,501.00
Close used for this calculation
¥3,256.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns14/25
Balance Sheet16/25
Efficiency20/25
Growth25/25
Strong
Quality radar
69Prof.19/25Ret.14/25Eff.20/25B.Sht16/25Growth25/25

Consensus fair value

¥3,256.23
Below FV
▲ +30.2% against the close used
Model range ¥1,700.74 – ¥5,333.79
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¥1,700.74Fair value¥3,256.23Bull¥5,333.79
FairClose
52-week traded range
52W low ¥1,780.0052W high ¥3,085.00

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

Valuation summary

Trading below the consensus fair value

HARD OFF CORPORATION Co.,Ltd. closed at ¥2,501.00, 23.2% below the consensus fair value of ¥3,256.23 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 13.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,700.74
-32.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,434.73
-2.6%
√(22.5 × EPS × BVPS)
EPS=181.19, BVPS=1454.07 · outside Graham range (P/E 13.8, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥3,623.80
+44.9%
EPS × 20x (sector P/E)
EPS=181.19, Sector P/E=20x
Peter Lynch (PEG)
¥4,475.39
+78.9%
EPS × Growth% (PEG = 1 is fair)
EPS=181.19, g=24.7%
EV/EBITDA
¥5,333.79
+113.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.43B
Dividend Discount (DDM)
¥4,591.84
+83.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=85.03, r=10%, g=8%
Book Value (P/B)
¥2,580.97
+3.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1454.07, ROE=13.1%, g=6%, r=10%
Reverse DCF
¥2,501.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 24.7%
Margin of Safety
¥1,939.82
-22.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2586.42, 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.