Pacific Net Co.,Ltd.

3021 TSE Industrials Services
TSE Standard
¥1,565.00
-1.32%
Delayed · cached 15 min

Fair value analysis

3021
Pacific Net Co.,Ltd.
IndustrialsServices
¥1,565.00
Close used for this calculation
¥2,912.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability15/25
Returns23/25
Balance Sheet0/25
Efficiency25/25
Growth19/25
Good
Quality radar
63Prof.15/25Ret.23/25Eff.25/25B.Sht0/25Growth19/25

Consensus fair value

¥2,912.94
Below FV
▲ +86.1% against the close used
Model range ¥1,677.93 – ¥14,186.38
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¥1,677.93Fair value¥2,912.94Bull¥14,186.38
FairClose
52-week traded range
52W low ¥1,282.0052W high ¥2,492.00

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

Valuation summary

Trading below the consensus fair value

Pacific Net Co.,Ltd. closed at ¥1,565.00, 46.3% below the consensus fair value of ¥2,912.94 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,269.33
+108.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,677.93
+7.2%
√(22.5 × EPS × BVPS)
EPS=164.71, BVPS=759.71
P/E Fair Value
¥3,294.20
+110.5%
EPS × 20x (sector P/E)
EPS=164.71, Sector P/E=20x
Peter Lynch (PEG)
¥1,936.99
+23.8%
EPS × Growth% (PEG = 1 is fair)
EPS=164.71, g=11.8%
EV/EBITDA
¥14,186.38
+806.5%
(EBITDA × 15.9x − Net Debt) ÷ Shares
EBITDA=5.04B
Dividend Discount (DDM)
¥2,805.73
+79.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=51.96, r=10%, g=8%
Book Value (P/B)
¥3,323.73
+112.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=759.71, ROE=23.5%, g=6%, r=10%
Reverse DCF
¥1,565.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 11.8%
Margin of Safety
¥2,060.37
+31.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2747.15, 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.