HAGOROMO FOODS CORPORATION

2831 TSE Consumer Staples Foods
TSE Standard
¥3,660.00
+0.00%
Delayed · cached 15 min

Fair value analysis

2831
HAGOROMO FOODS CORPORATION
Consumer StaplesFoods
¥3,660.00
Close used for this calculation
¥4,448.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability11/25
Returns11/25
Balance Sheet18/25
Efficiency20/25
Growth14/25
Good
Quality radar
60Prof.11/25Ret.11/25Eff.20/25B.Sht18/25Growth14/25

Consensus fair value

¥4,448.80
Below FV
▲ +21.6% against the close used
Model range ¥1,964.13 – ¥6,046.58
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¥1,964.13Fair value¥4,448.80Bull¥6,046.58
FairClose
52-week traded range
52W low ¥3,215.0052W high ¥3,700.00

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

Valuation summary

Trading below the consensus fair value

HAGOROMO FOODS CORPORATION closed at ¥3,660.00, 17.7% below the consensus fair value of ¥4,448.80 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 13.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,724.79
+1.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7%, r=10%, tg=3%, n=10yr
Graham Number
¥5,782.74
+58.0%
√(22.5 × EPS × BVPS)
EPS=280.19, BVPS=5304.35
P/E Fair Value
¥5,603.80
+53.1%
EPS × 20x (sector P/E)
EPS=280.19, Sector P/E=20x
Peter Lynch (PEG)
¥1,964.13
-46.3%
EPS × Growth% (PEG = 1 is fair)
EPS=280.19, g=7%
EV/EBITDA
¥6,046.58
+65.2%
(EBITDA × 13.5x − Net Debt) ÷ Shares
EBITDA=4.53B
Dividend Discount (DDM)
¥2,501.89
-31.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.91, r=10%, g=7%
Book Value (P/B)
¥3,076.52
-15.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5304.35, ROE=5.8%, g=6%, r=10%
Reverse DCF
¥3,660.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 7%
Margin of Safety
¥3,777.83
+3.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5037.11, 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.