Y's table corporation

2798 TSE Consumer Discretionary Retail Trade
TSE Standard
¥2,994.00
-0.37%
Delayed · cached 15 min

Fair value analysis

2798
Y's table corporation
Consumer DiscretionaryRetail Trade
¥2,994.00
Close used for this calculation
¥629.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Profitability10/25
Returns11/25
Balance Sheet11/25
Efficiency4/25
Growth6/25
Average
Quality radar
36Prof.10/25Ret.11/25Eff.4/25B.Sht11/25Growth6/25

Consensus fair value

¥629.77
Above FV
▼ -79.0% against the close used
Model range ¥273.38 – ¥1,244.60
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¥273.38Fair value¥629.77Bull¥1,244.60
FairClose
52-week traded range
52W low ¥2,883.0052W high ¥3,080.00

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

Valuation summary

Trading above the consensus fair value

Y's table corporation closed at ¥2,994.00, 375.4% above the consensus fair value of ¥629.77 drawn from 8 valuation models.

Financial DNA score 36/100 — Average. P/E of 48.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥273.38
-90.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥612.34
-79.5%
√(22.5 × EPS × BVPS)
EPS=62.23, BVPS=267.8 · outside Graham range (P/E 48.1, P/B 11.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,244.60
-58.4%
EPS × 20x (sector P/E)
EPS=62.23, Sector P/E=20x
Peter Lynch (PEG)
¥629.77
-79.0%
EPS × Growth% (PEG = 1 is fair)
EPS=62.23, g=10.1%
EV/EBITDA
¥915.32
-69.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=450.88M
Book Value (P/B)
¥891.39
-70.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=267.8, ROE=26.3%, g=3%, r=10%
Reverse DCF
¥2,994.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19% | Historical: -10.1%
Margin of Safety
¥532.58
-82.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=710.11, 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.