Landix Inc.

2981 TSE Real Estate Real Estate
TSE Growth
¥2,240.00
+0.00%
Delayed · cached 15 min

Fair value analysis

2981
Landix Inc.
Real EstateReal Estate
¥2,240.00
Close used for this calculation
¥5,994.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability17/25
Returns23/25
Balance Sheet10/25
Efficiency23/25
Growth20/25
Strong
Quality radar
73Prof.17/25Ret.23/25Eff.23/25B.Sht10/25Growth20/25

Consensus fair value

¥5,994.47
Below FV
▲ +167.6% against the close used
Model range ¥2,540.16 – ¥7,471.27
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¥2,540.16Fair value¥5,994.47Bull¥7,471.27
FairClose
52-week traded range
52W low ¥1,855.0052W high ¥2,918.00

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

Valuation summary

Trading below the consensus fair value

Landix Inc. closed at ¥2,240.00, 62.6% below the consensus fair value of ¥5,994.47 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 6.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,474.55
+189.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,569.90
+59.4%
√(22.5 × EPS × BVPS)
EPS=326.19, BVPS=1736.43
P/E Fair Value
¥6,523.80
+191.2%
EPS × 20x (sector P/E)
EPS=326.19, Sector P/E=20x
Peter Lynch (PEG)
¥6,047.56
+170.0%
EPS × Growth% (PEG = 1 is fair)
EPS=326.19, g=18.5%
EV/EBITDA
¥7,471.27
+233.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.05B
Dividend Discount (DDM)
¥2,540.16
+13.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=47.04, r=10%, g=8%
Book Value (P/B)
¥6,207.75
+177.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1736.43, ROE=20.3%, g=6%, r=10%
Reverse DCF
¥2,240.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.7% | Historical: 18.5%
Margin of Safety
¥4,142.06
+84.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5522.75, 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.