TSUBURAYA FIELDS HOLDINGS INC.

2767 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥2,505.00
+1.09%
Delayed · cached 15 min

Fair value analysis

2767
TSUBURAYA FIELDS HOLDINGS INC.
Consumer DiscretionaryWholesale Trade
¥2,505.00
Close used for this calculation
¥3,632.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
79/100
Profitability19/25
Returns19/25
Balance Sheet18/25
Efficiency23/25
Growth23/25
Strong
Quality radar
79Prof.19/25Ret.19/25Eff.23/25B.Sht18/25Growth23/25

Consensus fair value

¥3,632.70
Below FV
▲ +45.0% against the close used
Model range ¥1,893.94 – ¥6,291.00
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¥1,893.94Fair value¥3,632.70Bull¥6,291.00
FairClose
52-week traded range
52W low ¥1,334.0052W high ¥2,612.00

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

Valuation summary

Trading below the consensus fair value

TSUBURAYA FIELDS HOLDINGS INC. closed at ¥2,505.00, 31.0% below the consensus fair value of ¥3,632.70 drawn from 9 valuation models.

Financial DNA score 79/100 — Strong. P/E of 12.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,893.94
-24.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,148.69
-14.2%
√(22.5 × EPS × BVPS)
EPS=209.7, BVPS=978.52 · outside Graham range (P/E 12, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥4,194.00
+67.4%
EPS × 20x (sector P/E)
EPS=209.7, Sector P/E=20x
Peter Lynch (PEG)
¥6,291.00
+151.1%
EPS × Growth% (PEG = 1 is fair)
EPS=209.7, g=30%
EV/EBITDA
¥5,492.31
+119.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=19.31B
Dividend Discount (DDM)
¥3,774.03
+50.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.89, r=10%, g=8%
Book Value (P/B)
¥4,232.08
+68.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=978.52, ROE=23.3%, g=6%, r=10%
Reverse DCF
¥2,505.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: 51.6%
Margin of Safety
¥2,059.16
-17.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2745.54, 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.