MarketEnterprise Co.,Ltd

3135 TSE Consumer Discretionary Retail Trade
TSE Standard
¥1,159.00
-0.26%
Delayed · cached 15 min

Fair value analysis

3135
MarketEnterprise Co.,Ltd
Consumer DiscretionaryRetail Trade
¥1,159.00
Close used for this calculation
¥1,396.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability4/25
Returns19/25
Balance Sheet7/25
Efficiency15/25
Growth8/25
Average
Quality radar
45Prof.4/25Ret.19/25Eff.15/25B.Sht7/25Growth8/25

Consensus fair value

¥1,396.35
Below FV
▲ +20.5% against the close used
Model range ¥720.40 – ¥1,815.00
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¥720.40Fair value¥1,396.35Bull¥1,815.00
FairClose
52-week traded range
52W low ¥945.0052W high ¥1,923.00

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

Valuation summary

Trading below the consensus fair value

MarketEnterprise Co.,Ltd closed at ¥1,159.00, 17.0% below the consensus fair value of ¥1,396.35 drawn from 7 valuation models.

Financial DNA score 45/100 — Average. P/E of 12.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,464.80
+26.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥720.40
-37.8%
√(22.5 × EPS × BVPS)
EPS=90.75, BVPS=254.17 · outside Graham range (P/E 12.8, P/B 4.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,815.00
+56.6%
EPS × 20x (sector P/E)
EPS=90.75, Sector P/E=20x
EV/EBITDA
¥859.22
-25.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=668.92M
Book Value (P/B)
¥1,463.27
+26.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=254.17, ROE=43.3%, g=3%, r=10%
Reverse DCF
¥1,159.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 0%
Margin of Safety
¥1,000.05
-13.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1333.4, 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.