AZUMA HOUSE Co.,Ltd.

3293 TSE Real Estate Real Estate
TSE Standard
¥764.00
-0.52%
Delayed · cached 15 min

Fair value analysis

3293
AZUMA HOUSE Co.,Ltd.
Real EstateReal Estate
¥764.00
Close used for this calculation
¥990.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability8/25
Returns13/25
Balance Sheet18/25
Efficiency23/25
Growth16/25
Good
Quality radar
62Prof.8/25Ret.13/25Eff.23/25B.Sht18/25Growth16/25

Consensus fair value

¥990.77
Below FV
▲ +29.7% against the close used
Model range ¥446.14 – ¥1,730.02
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¥446.14Fair value¥990.77Bull¥1,730.02
FairClose
52-week traded range
52W low ¥756.0052W high ¥802.00

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

Valuation summary

Trading below the consensus fair value

AZUMA HOUSE Co.,Ltd. closed at ¥764.00, 22.9% below the consensus fair value of ¥990.77 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 12.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,076.08
+40.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,730.02
+126.4%
√(22.5 × EPS × BVPS)
EPS=62.68, BVPS=2122.22
P/E Fair Value
¥1,253.60
+64.1%
EPS × 20x (sector P/E)
EPS=62.68, Sector P/E=20x
Peter Lynch (PEG)
¥602.35
-21.2%
EPS × Growth% (PEG = 1 is fair)
EPS=62.68, g=9.6%
EV/EBITDA
¥548.94
-28.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.51B
Dividend Discount (DDM)
¥446.14
-41.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.99, r=10%, g=2%
Book Value (P/B)
¥615.44
-19.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2122.22, ROE=2.9%, g=3%, r=10%
Reverse DCF
¥764.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.4% | Historical: -9.6%
Margin of Safety
¥1,014.93
+32.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1353.23, 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.