Delsole Corporation

2876 TSE Consumer Staples Foods
TSE Standard
¥467.00
-1.48%
Delayed · cached 15 min

Fair value analysis

2876
Delsole Corporation
Consumer StaplesFoods
¥467.00
Close used for this calculation
¥519.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability14/25
Returns12/25
Balance Sheet10/25
Efficiency16/25
Growth20/25
Good
Quality radar
52Prof.14/25Ret.12/25Eff.16/25B.Sht10/25Growth20/25

Consensus fair value

¥519.70
Near FV
▲ +11.3% against the close used
Model range ¥39.83 – ¥862.09
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¥39.83Fair value¥519.70Bull¥862.09
FairClose
52-week traded range
52W low ¥422.0052W high ¥498.00

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

Valuation summary

Trading below the consensus fair value

Delsole Corporation closed at ¥467.00, 10.1% below the consensus fair value of ¥519.70 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 19.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥446.45
-4.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥611.20
+30.9%
√(22.5 × EPS × BVPS)
EPS=23.82, BVPS=697.01
P/E Fair Value
¥476.40
+2.0%
EPS × 20x (sector P/E)
EPS=23.82, Sector P/E=20x
Peter Lynch (PEG)
¥575.97
+23.3%
EPS × Growth% (PEG = 1 is fair)
EPS=23.82, g=24.2%
EV/EBITDA
¥862.09
+84.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=770.63M
Dividend Discount (DDM)
¥153.02
-67.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12, r=10%, g=2%
Book Value (P/B)
¥39.83
-91.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=697.01, ROE=3.4%, g=3%, r=10%
Reverse DCF
¥467.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: -24.2%
Margin of Safety
¥383.51
-17.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=511.35, 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.