Cominix Co.,Ltd.

3173 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,398.00
-1.27%
Delayed · cached 15 min

Fair value analysis

3173
Cominix Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥1,398.00
Close used for this calculation
¥2,285.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability8/25
Returns11/25
Balance Sheet13/25
Efficiency18/25
Growth14/25
Good
Quality radar
50Prof.8/25Ret.11/25Eff.18/25B.Sht13/25Growth14/25

Consensus fair value

¥2,285.89
Below FV
▲ +63.5% against the close used
Model range ¥445.61 – ¥4,514.29
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¥445.61Fair value¥2,285.89Bull¥4,514.29
FairClose
52-week traded range
52W low ¥867.0052W high ¥1,559.00

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

Valuation summary

Trading below the consensus fair value

Cominix Co.,Ltd. closed at ¥1,398.00, 38.8% below the consensus fair value of ¥2,285.89 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 13.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,514.29
+222.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,703.05
+21.8%
√(22.5 × EPS × BVPS)
EPS=102.35, BVPS=1259.46
P/E Fair Value
¥2,047.00
+46.4%
EPS × 20x (sector P/E)
EPS=102.35, Sector P/E=20x
Peter Lynch (PEG)
¥584.42
-58.2%
EPS × Growth% (PEG = 1 is fair)
EPS=102.35, g=5.7%
EV/EBITDA
¥630.58
-54.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.18B
Dividend Discount (DDM)
¥445.61
-68.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.95, r=10%, g=2%
Book Value (P/B)
¥989.58
-29.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1259.46, ROE=8.5%, g=3%, r=10%
Reverse DCF
¥1,398.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: -5.7%
Margin of Safety
¥2,066.09
+47.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2754.78, 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.