Wakou Shokuhin Co.,Ltd.

2813 TSE Consumer Staples Foods
TSE Standard
¥3,900.00
-1.02%
Delayed · cached 15 min

Fair value analysis

2813
Wakou Shokuhin Co.,Ltd.
Consumer StaplesFoods
¥3,900.00
Close used for this calculation
¥7,082.52Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability19/25
Returns18/25
Balance Sheet16/25
Efficiency23/25
Growth23/25
Strong
Quality radar
76Prof.19/25Ret.18/25Eff.23/25B.Sht16/25Growth23/25

Consensus fair value

¥7,082.52
Below FV
▲ +81.6% against the close used
Model range ¥1,083.00 – ¥14,011.11
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¥1,083.00Fair value¥7,082.52Bull¥14,011.11
FairClose
52-week traded range
52W low ¥2,971.0052W high ¥4,140.00

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

Valuation summary

Trading below the consensus fair value

Wakou Shokuhin Co.,Ltd. closed at ¥3,900.00, 44.9% below the consensus fair value of ¥7,082.52 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 8.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,083.00
-72.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,569.12
+68.4%
√(22.5 × EPS × BVPS)
EPS=462.27, BVPS=4148.94
P/E Fair Value
¥9,245.40
+137.1%
EPS × 20x (sector P/E)
EPS=462.27, Sector P/E=20x
Peter Lynch (PEG)
¥11,903.45
+205.2%
EPS × Growth% (PEG = 1 is fair)
EPS=462.27, g=25.8%
EV/EBITDA
¥14,011.11
+259.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.05B
Dividend Discount (DDM)
¥5,391.36
+38.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.84, r=10%, g=8%
Book Value (P/B)
¥6,430.85
+64.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4148.94, ROE=12.2%, g=6%, r=10%
Reverse DCF
¥3,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.7% | Historical: 25.8%
Margin of Safety
¥4,224.38
+8.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5632.51, 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.