EAT&HOLDINGS Co.,Ltd

2882 TSE Consumer Staples Foods
TSE Prime
¥2,002.00
-0.45%
Delayed · cached 15 min

Fair value analysis

2882
EAT&HOLDINGS Co.,Ltd
Consumer StaplesFoods
¥2,002.00
Close used for this calculation
¥903.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
20/100
Profitability12/25
Returns6/25
Balance Sheet0/25
Efficiency2/25
Growth9/25
Weak
Quality radar
20Prof.12/25Ret.6/25Eff.2/25B.Sht0/25Growth9/25

Consensus fair value

¥903.99
Above FV
▼ -54.8% against the close used
Model range ¥52.13 – ¥1,878.04
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¥52.13Fair value¥903.99Bull¥1,878.04
FairClose
52-week traded range
52W low ¥1,929.0052W high ¥2,098.00

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

Valuation summary

Trading above the consensus fair value

EAT&HOLDINGS Co.,Ltd closed at ¥2,002.00, 121.5% above the consensus fair value of ¥903.99 drawn from 8 valuation models.

Financial DNA score 20/100 — Weak. P/E of 60.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥616.25
-69.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥854.16
-57.3%
√(22.5 × EPS × BVPS)
EPS=32.88, BVPS=986.21 · outside Graham range (P/E 60.9, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥657.60
-67.2%
EPS × 20x (sector P/E)
EPS=32.88, Sector P/E=20x
Peter Lynch (PEG)
¥547.45
-72.7%
EPS × Growth% (PEG = 1 is fair)
EPS=32.88, g=16.7%
EV/EBITDA
¥1,878.04
-6.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.84B
Book Value (P/B)
¥52.13
-97.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=986.21, ROE=3.4%, g=3%, r=10%
Reverse DCF
¥2,002.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.2% | Historical: -16.7%
Margin of Safety
¥532.00
-73.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=709.34, 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.