Ajinomoto Co.,Inc.

2802 TSE Consumer Staples Foods
TSE Prime
¥4,974.00
-1.21%
Delayed · cached 15 min

Fair value analysis

2802
Ajinomoto Co.,Inc.
Consumer StaplesFoods
¥4,974.00
Close used for this calculation
¥2,785.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability17/25
Returns10/25
Balance Sheet13/25
Efficiency8/25
Growth9/25
Average
Quality radar
48Prof.17/25Ret.10/25Eff.8/25B.Sht13/25Growth9/25

Consensus fair value

¥2,785.76
Above FV
▼ -44.0% against the close used
Model range ¥1,013.16 – ¥4,714.23
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¥1,013.16Fair value¥2,785.76Bull¥4,714.23
FairClose
52-week traded range
52W low ¥3,300.0052W high ¥6,175.00

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

Valuation summary

Trading above the consensus fair value

Ajinomoto Co.,Inc. closed at ¥4,974.00, 78.6% above the consensus fair value of ¥2,785.76 drawn from 8 valuation models.

Financial DNA score 48/100 — Average. P/E of 36.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,914.14
-41.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,038.42
-79.1%
√(22.5 × EPS × BVPS)
EPS=138.36, BVPS=346.38 · outside Graham range (P/E 36, P/B 14.4) — asset-light, treat as a rough floor
P/E Fair Value
¥2,767.20
-44.4%
EPS × 20x (sector P/E)
EPS=138.36, Sector P/E=20x
Peter Lynch (PEG)
¥2,141.81
-56.9%
EPS × Growth% (PEG = 1 is fair)
EPS=138.36, g=15.5%
EV/EBITDA
¥4,714.23
-5.2%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=288.33B
Book Value (P/B)
¥1,013.16
-79.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=346.38, ROE=17.7%, g=6%, r=10%
Reverse DCF
¥4,974.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15% | Historical: 15.5%
Margin of Safety
¥1,679.94
-66.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2239.92, 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.