Hiramatsu Inc.

2764 TSE Consumer Discretionary Retail Trade
TSE Standard
¥168.00
+4.35%
Delayed · cached 15 min

Fair value analysis

2764
Hiramatsu Inc.
Consumer DiscretionaryRetail Trade
¥168.00
Close used for this calculation
¥60.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
21/100
Profitability4/25
Returns0/25
Balance Sheet15/25
Efficiency2/25
Growth0/25
Weak
Quality radar
21Prof.4/25Ret.0/25Eff.2/25B.Sht15/25Growth0/25

Consensus fair value

¥60.85
Above FV
▼ -63.8% against the close used
Model range ¥8.25 – ¥77.64
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¥8.25Fair value¥60.85Bull¥77.64
FairClose
52-week traded range
52W low ¥109.0052W high ¥168.00

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

Valuation summary

Trading above the consensus fair value

Hiramatsu Inc. closed at ¥168.00, 176.1% above the consensus fair value of ¥60.85 drawn from 7 valuation models.

Financial DNA score 21/100 — Weak. P/E of 54.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥58.29
-65.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥77.64
-53.8%
√(22.5 × EPS × BVPS)
EPS=3.11, BVPS=86.15 · outside Graham range (P/E 54, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥62.20
-63.0%
EPS × 20x (sector P/E)
EPS=3.11, Sector P/E=20x
EV/EBITDA
¥9.76
-94.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=405.76M
Book Value (P/B)
¥8.25
-95.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=86.15, ROE=3.7%, g=3%, r=10%
Reverse DCF
¥168.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.6% | Historical: 0%
Margin of Safety
¥49.53
-70.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=66.04, 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.