MACNICA HOLDINGS,INC.

3132 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥3,761.00
+2.37%
Delayed · cached 15 min

Fair value analysis

3132
MACNICA HOLDINGS,INC.
Consumer DiscretionaryWholesale Trade
¥3,761.00
Close used for this calculation
¥2,045.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability9/25
Returns8/25
Balance Sheet13/25
Efficiency11/25
Growth4/25
Average
Quality radar
41Prof.9/25Ret.8/25Eff.11/25B.Sht13/25Growth4/25

Consensus fair value

¥2,045.99
Above FV
▼ -45.6% against the close used
Model range ¥287.75 – ¥3,110.80
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¥287.75Fair value¥2,045.99Bull¥3,110.80
FairClose
52-week traded range
52W low ¥1,992.5052W high ¥3,846.00

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

Valuation summary

Trading above the consensus fair value

MACNICA HOLDINGS,INC. closed at ¥3,761.00, 83.8% above the consensus fair value of ¥2,045.99 drawn from 9 valuation models.

Financial DNA score 41/100 — Average. P/E of 24.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,278.90
-66.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,336.98
-37.9%
√(22.5 × EPS × BVPS)
EPS=155.54, BVPS=1560.58 · outside Graham range (P/E 24.2, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥3,110.80
-17.3%
EPS × 20x (sector P/E)
EPS=155.54, Sector P/E=20x
Peter Lynch (PEG)
¥287.75
-92.3%
EPS × Growth% (PEG = 1 is fair)
EPS=155.54, g=1.9%
EV/EBITDA
¥2,423.12
-35.6%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=46.53B
Dividend Discount (DDM)
¥891.92
-76.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.95, r=10%, g=2%
Book Value (P/B)
¥1,672.05
-55.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1560.58, ROE=10.5%, g=3%, r=10%
Reverse DCF
¥3,761.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.7% | Historical: 1.9%
Margin of Safety
¥1,681.67
-55.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2242.23, 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.