DAIKOKUTENBUSSAN CO.,LTD.

2791 TSE Consumer Discretionary Retail Trade
TSE Prime
¥4,560.00
-2.36%
Delayed · cached 15 min

Fair value analysis

2791
DAIKOKUTENBUSSAN CO.,LTD.
Consumer DiscretionaryRetail Trade
¥4,560.00
Close used for this calculation
¥5,427.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Profitability8/25
Returns14/25
Balance Sheet0/25
Efficiency11/25
Growth8/25
Weak
Quality radar
33Prof.8/25Ret.14/25Eff.11/25B.Sht0/25Growth8/25

Consensus fair value

¥5,427.81
Below FV
▲ +19.0% against the close used
Model range ¥1,889.14 – ¥8,446.94
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¥1,889.14Fair value¥5,427.81Bull¥8,446.94
FairClose
52-week traded range
52W low ¥4,025.0052W high ¥7,650.00

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

Valuation summary

Trading below the consensus fair value

DAIKOKUTENBUSSAN CO.,LTD. closed at ¥4,560.00, 16.0% below the consensus fair value of ¥5,427.81 drawn from 8 valuation models.

Financial DNA score 33/100 — Weak. P/E of 17.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,972.77
+9.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥5,217.45
+14.4%
√(22.5 × EPS × BVPS)
EPS=265.32, BVPS=4560
P/E Fair Value
¥5,306.40
+16.4%
EPS × 20x (sector P/E)
EPS=265.32, Sector P/E=20x
Peter Lynch (PEG)
¥2,167.66
-52.5%
EPS × Growth% (PEG = 1 is fair)
EPS=265.32, g=8.2%
EV/EBITDA
¥8,446.94
+85.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=15.08B
Book Value (P/B)
¥1,889.14
-58.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4560, ROE=5.9%, g=3%, r=10%
Reverse DCF
¥4,560.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.1% | Historical: -8.2%
Margin of Safety
¥3,874.15
-15.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5165.54, 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.