Yoshimura Food Holdings K.K.

2884 TSE Consumer Staples Foods
TSE Prime
¥614.00
-1.60%
Delayed · cached 15 min

Fair value analysis

2884
Yoshimura Food Holdings K.K.
Consumer StaplesFoods
¥614.00
Close used for this calculation
¥795.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability15/25
Returns14/25
Balance Sheet3/25
Efficiency15/25
Growth17/25
Average
Quality radar
47Prof.15/25Ret.14/25Eff.15/25B.Sht3/25Growth17/25

Consensus fair value

¥795.14
Below FV
▲ +29.5% against the close used
Model range ¥238.06 – ¥1,314.91
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¥238.06Fair value¥795.14Bull¥1,314.91
FairClose
52-week traded range
52W low ¥590.0052W high ¥1,060.00

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

Valuation summary

Trading below the consensus fair value

Yoshimura Food Holdings K.K. closed at ¥614.00, 22.8% below the consensus fair value of ¥795.14 drawn from 8 valuation models.

Financial DNA score 47/100 — Average. P/E of 16.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥764.19
+24.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥671.37
+9.3%
√(22.5 × EPS × BVPS)
EPS=38.5, BVPS=520.34
P/E Fair Value
¥770.00
+25.4%
EPS × 20x (sector P/E)
EPS=38.5, Sector P/E=20x
Peter Lynch (PEG)
¥632.17
+3.0%
EPS × Growth% (PEG = 1 is fair)
EPS=38.5, g=16.4%
EV/EBITDA
¥1,314.91
+114.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.16B
Book Value (P/B)
¥238.06
-61.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=520.34, ROE=7.8%, g=6%, r=10%
Reverse DCF
¥614.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 16.4%
Margin of Safety
¥551.39
-10.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=735.19, 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.