EDION Corporation

2730 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,459.00
-0.24%
Delayed · cached 15 min

Fair value analysis

2730
EDION Corporation
Consumer DiscretionaryRetail Trade
¥2,459.00
Close used for this calculation
¥2,561.18Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability9/25
Returns12/25
Balance Sheet14/25
Efficiency16/25
Growth6/25
Good
Quality radar
51Prof.9/25Ret.12/25Eff.16/25B.Sht14/25Growth6/25

Consensus fair value

¥2,561.18
Near FV
▲ +4.2% against the close used
Model range ¥614.71 – ¥3,703.79
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¥614.71Fair value¥2,561.18Bull¥3,703.79
FairClose
52-week traded range
52W low ¥1,940.0052W high ¥2,667.00

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

Valuation summary

Trading close to the consensus fair value

EDION Corporation closed at ¥2,459.00, 4.0% below the consensus fair value of ¥2,561.18 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 16.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,906.13
+18.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.2%, r=10%, tg=3%, n=10yr
Graham Number
¥2,700.97
+9.8%
√(22.5 × EPS × BVPS)
EPS=146.36, BVPS=2215.32
P/E Fair Value
¥2,927.20
+19.0%
EPS × 20x (sector P/E)
EPS=146.36, Sector P/E=20x
Peter Lynch (PEG)
¥614.71
-75.0%
EPS × Growth% (PEG = 1 is fair)
EPS=146.36, g=4.2%
EV/EBITDA
¥3,703.79
+50.6%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=37.06B
Dividend Discount (DDM)
¥861.46
-65.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=47.95, r=10%, g=4.2%
Book Value (P/B)
¥977.79
-60.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2215.32, ROE=6.8%, g=4.2%, r=10%
Reverse DCF
¥2,459.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.8% | Historical: 4.2%
Margin of Safety
¥2,133.58
-13.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2844.77, 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.