Applied Co.,Ltd.

3020 TSE Consumer Discretionary Retail Trade
TSE Standard
¥4,670.00
+0.65%
Delayed · cached 15 min

Fair value analysis

3020
Applied Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥4,670.00
Close used for this calculation
¥13,904.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability13/25
Returns21/25
Balance Sheet18/25
Efficiency23/25
Growth17/25
Strong
Quality radar
75Prof.13/25Ret.21/25Eff.23/25B.Sht18/25Growth17/25

Consensus fair value

¥13,904.77
Below FV
▲ +197.7% against the close used
Model range ¥7,010.60 – ¥20,921.64
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¥7,010.60Fair value¥13,904.77Bull¥20,921.64
FairClose
52-week traded range
52W low ¥3,745.0052W high ¥4,670.00

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

Valuation summary

Trading below the consensus fair value

Applied Co.,Ltd. closed at ¥4,670.00, 66.4% below the consensus fair value of ¥13,904.77 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 5.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥15,853.75
+239.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥9,791.47
+109.7%
√(22.5 × EPS × BVPS)
EPS=839.43, BVPS=5076.09
P/E Fair Value
¥16,788.60
+259.5%
EPS × 20x (sector P/E)
EPS=839.43, Sector P/E=20x
Peter Lynch (PEG)
¥9,376.43
+100.8%
EPS × Growth% (PEG = 1 is fair)
EPS=839.43, g=11.2%
EV/EBITDA
¥20,921.64
+348.0%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=3.63B
Dividend Discount (DDM)
¥7,010.60
+50.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.83, r=10%, g=8%
Book Value (P/B)
¥14,847.55
+217.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5076.09, ROE=17.7%, g=6%, r=10%
Reverse DCF
¥4,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 11.2%
Margin of Safety
¥10,608.46
+127.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14144.61, 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.