STrust Co.,Ltd.

3280 TSE Real Estate Real Estate
TSE Standard
¥927.00
-1.28%
Delayed · cached 15 min

Fair value analysis

3280
STrust Co.,Ltd.
Real EstateReal Estate
¥927.00
Close used for this calculation
¥2,840.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability19/25
Returns18/25
Balance Sheet1/25
Efficiency25/25
Growth25/25
Good
Quality radar
63Prof.19/25Ret.18/25Eff.25/25B.Sht1/25Growth25/25

Consensus fair value

¥2,840.04
Below FV
▲ +206.4% against the close used
Model range ¥1,621.88 – ¥7,044.00
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¥1,621.88Fair value¥2,840.04Bull¥7,044.00
FairClose
52-week traded range
52W low ¥900.0052W high ¥1,186.00

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

Valuation summary

Trading below the consensus fair value

STrust Co.,Ltd. closed at ¥927.00, 67.4% below the consensus fair value of ¥2,840.04 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 4.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,660.55
+402.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,068.87
+231.1%
√(22.5 × EPS × BVPS)
EPS=234.8, BVPS=1782.69
P/E Fair Value
¥4,696.00
+406.6%
EPS × 20x (sector P/E)
EPS=234.8, Sector P/E=20x
Peter Lynch (PEG)
¥7,044.00
+659.9%
EPS × Growth% (PEG = 1 is fair)
EPS=234.8, g=30%
EV/EBITDA
¥2,839.10
+206.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.29B
Dividend Discount (DDM)
¥1,621.88
+75.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.03, r=10%, g=8%
Book Value (P/B)
¥3,565.38
+284.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1782.69, ROE=14%, g=6%, r=10%
Reverse DCF
¥927.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 34%
Margin of Safety
¥3,106.35
+235.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4141.81, 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.