APPLE INTERNATIONAL CO.,LTD.

2788 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥381.00
-2.56%
Delayed · cached 15 min

Fair value analysis

2788
APPLE INTERNATIONAL CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥381.00
Close used for this calculation
¥927.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability15/25
Returns11/25
Balance Sheet10/25
Efficiency23/25
Growth20/25
Good
Quality radar
59Prof.15/25Ret.11/25Eff.23/25B.Sht10/25Growth20/25

Consensus fair value

¥927.74
Below FV
▲ +143.5% against the close used
Model range ¥318.85 – ¥1,227.00
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¥318.85Fair value¥927.74Bull¥1,227.00
FairClose
52-week traded range
52W low ¥332.0052W high ¥439.00

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

Valuation summary

Trading below the consensus fair value

APPLE INTERNATIONAL CO.,LTD. closed at ¥381.00, 58.9% below the consensus fair value of ¥927.74 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 6.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,217.74
+219.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,046.74
+174.7%
√(22.5 × EPS × BVPS)
EPS=61.35, BVPS=793.75
P/E Fair Value
¥1,227.00
+222.0%
EPS × 20x (sector P/E)
EPS=61.35, Sector P/E=20x
Peter Lynch (PEG)
¥1,117.80
+193.4%
EPS × Growth% (PEG = 1 is fair)
EPS=61.35, g=18.2%
EV/EBITDA
¥318.85
-16.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=617.12M
Dividend Discount (DDM)
¥539.04
+41.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.98, r=10%, g=8%
Book Value (P/B)
¥377.03
-1.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=793.75, ROE=7.9%, g=6%, r=10%
Reverse DCF
¥381.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.2% | Historical: 18.2%
Margin of Safety
¥872.87
+129.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1163.83, 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.