Laxus Technologies Inc.
TSE Growth
¥94.00
+1.08%
Delayed · cached 15 min
Fair value analysis
288A
Laxus Technologies Inc.
¥94.00
Close used for this calculation
¥68.58Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Quality radar
Consensus fair value
¥68.58
Above FV▼ -27.0% against the close used
Model range ¥3.40 – ¥101.13
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¥3.40Fair value¥68.58Bull¥101.13
FairClose
52-week traded range
52W low ¥88.0052W high ¥175.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Laxus Technologies Inc. closed at ¥94.00, 37.1% above the consensus fair value of ¥68.58 drawn from 7 valuation models.
Financial DNA score 26/100 — Weak. P/E of 24.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥71.60
-23.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥101.13
+7.6%
√(22.5 × EPS × BVPS)
EPS=3.82, BVPS=118.99
P/E Fair Value
¥76.40
-18.7%
EPS × 20x (sector P/E)
EPS=3.82, Sector P/E=20x
EV/EBITDA
¥42.31
-55.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=184.95M
Book Value (P/B)
¥3.40
-96.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=118.99, ROE=3.2%, g=3%, r=10%
Reverse DCF
¥94.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.9% | Historical: 0%
Margin of Safety
¥62.28
-33.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=83.04, 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.