United Super Markets Holdings Inc.
TSE Standard
¥843.00
+0.36%
Delayed · cached 15 min
Fair value analysis
3222
United Super Markets Holdings Inc.
¥843.00
Close used for this calculation
¥607.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
25/100
Quality radar
Consensus fair value
¥607.09
Above FV▼ -28.0% against the close used
Model range ¥185.05 – ¥1,024.63
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¥185.05Fair value¥607.09Bull¥1,024.63
FairClose
52-week traded range
52W low ¥774.0052W high ¥1,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
United Super Markets Holdings Inc. closed at ¥843.00, 38.9% above the consensus fair value of ¥607.09 drawn from 4 valuation models.
Financial DNA score 25/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥552.35
-34.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥1,024.63
+21.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=24.14B
Dividend Discount (DDM)
¥204.22
-75.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16.02, r=10%, g=2%
Book Value (P/B)
¥185.05
-78.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1028.05, ROE=1.8%, g=3%, r=10%
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.