International Conglomerate of Distribution for Automobile Holdings Co.,Ltd.

3184 TSE Consumer Discretionary Retail Trade
TSE Standard
¥4,155.00
+0.00%
Delayed · cached 15 min

Fair value analysis

3184
International Conglomerate of Distribution for Automobile Holdings Co.,Ltd.
Consumer Discretionary›Retail Trade
¥4,155.00
Close used for this calculation
¥9,208.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability11/25
Returns18/25
Balance Sheet6/25
Efficiency23/25
Growth14/25
Good
Quality radar
58Prof.11/25Ret.18/25Eff.23/25B.Sht6/25Growth14/25

Consensus fair value

¥9,208.12
Below FV
▲ +121.6% against the close used
Model range ¥2,300.08 – ¥17,611.02
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¥2,300.08Fair value¥9,208.12Bull¥17,611.02
FairClose
52-week traded range
52W low ¥4,135.0052W high ¥4,765.00

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

Valuation summary

Trading below the consensus fair value

International Conglomerate of Distribution for Automobile Holdings Co.,Ltd. closed at ¥4,155.00, 54.9% below the consensus fair value of ¥9,208.12 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 6.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥10,539.37
+153.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.8%, r=10%, tg=3%, n=10yr
Graham Number
¥8,734.25
+110.2%
√(22.5 × EPS × BVPS)
EPS=603.85, BVPS=5614.86
P/E Fair Value
¥12,077.00
+190.7%
EPS × 20x (sector P/E)
EPS=603.85, Sector P/E=20x
Peter Lynch (PEG)
¥4,082.03
-1.8%
EPS × Growth% (PEG = 1 is fair)
EPS=603.85, g=6.8%
EV/EBITDA
¥17,611.02
+323.9%
(EBITDA × 13.4x − Net Debt) ÷ Shares
EBITDA=2.93B
Dividend Discount (DDM)
¥2,300.08
-44.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.8, r=10%, g=6.8%
Book Value (P/B)
¥7,720.44
+85.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5614.86, ROE=11.5%, g=6%, r=10%
Reverse DCF
¥4,155.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.7% | Historical: 6.8%
Margin of Safety
¥7,837.66
+88.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10450.21, 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.