Eternal Hospitality Group Co.,Ltd.

3193 TSE Consumer Discretionary Retail Trade
TSE Prime
¥1,359.00
-0.37%
Delayed · cached 15 min

Fair value analysis

3193
Eternal Hospitality Group Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥1,359.00
Close used for this calculation
¥1,849.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability4/25
Returns21/25
Balance Sheet11/25
Efficiency25/25
Growth13/25
Good
Quality radar
61Prof.4/25Ret.21/25Eff.25/25B.Sht11/25Growth13/25

Consensus fair value

¥1,849.92
Below FV
▲ +36.1% against the close used
Model range ¥284.50 – ¥3,563.21
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¥284.50Fair value¥1,849.92Bull¥3,563.21
FairClose
52-week traded range
52W low ¥1,308.0052W high ¥1,890.00

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

Valuation summary

Trading below the consensus fair value

Eternal Hospitality Group Co.,Ltd. closed at ¥1,359.00, 26.5% below the consensus fair value of ¥1,849.92 drawn from 8 valuation models.

Financial DNA score 61/100 — Good. P/E of 9.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥284.50
-79.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,688.76
+24.3%
√(22.5 × EPS × BVPS)
EPS=149.23, BVPS=849.38
P/E Fair Value
¥2,984.60
+119.6%
EPS × 20x (sector P/E)
EPS=149.23, Sector P/E=20x
EV/EBITDA
¥3,563.21
+162.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.32B
Dividend Discount (DDM)
¥585.66
-56.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.93, r=10%, g=2%
Book Value (P/B)
¥1,892.89
+39.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=849.38, ROE=18.6%, g=3%, r=10%
Reverse DCF
¥1,359.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.6% | Historical: 0%
Margin of Safety
¥1,239.47
-8.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1652.62, 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.