PROPERST CO.,LTD.

3236 TSE Real Estate Real Estate
TSE Standard
¥275.00
-1.43%
Delayed · cached 15 min

Fair value analysis

3236
PROPERST CO.,LTD.
Real EstateReal Estate
¥275.00
Close used for this calculation
¥707.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability17/25
Returns18/25
Balance Sheet15/25
Efficiency23/25
Growth20/25
Strong
Quality radar
73Prof.17/25Ret.18/25Eff.23/25B.Sht15/25Growth20/25

Consensus fair value

¥707.76
Below FV
▲ +157.4% against the close used
Model range ¥432.13 – ¥3,670.41
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¥432.13Fair value¥707.76Bull¥3,670.41
FairClose
52-week traded range
52W low ¥228.0052W high ¥410.00

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

Valuation summary

Trading below the consensus fair value

PROPERST CO.,LTD. closed at ¥275.00, 61.1% below the consensus fair value of ¥707.76 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 4.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,670.41
+1,234.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥728.31
+164.8%
√(22.5 × EPS × BVPS)
EPS=56.58, BVPS=416.67
P/E Fair Value
¥1,131.60
+311.5%
EPS × 20x (sector P/E)
EPS=56.58, Sector P/E=20x
Peter Lynch (PEG)
¥868.50
+215.8%
EPS × Growth% (PEG = 1 is fair)
EPS=56.58, g=15.4%
EV/EBITDA
¥1,283.80
+366.8%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=3.27B
Dividend Discount (DDM)
¥432.13
+57.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8, r=10%, g=8%
Book Value (P/B)
¥802.08
+191.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=416.67, ROE=13.7%, g=6%, r=10%
Reverse DCF
¥275.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 15.4%
Margin of Safety
¥1,382.58
+402.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1843.44, 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.