RECOMM CO.,LTD.

3323 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥91.00
-2.15%
Delayed · cached 15 min

Fair value analysis

3323
RECOMM CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥91.00
Close used for this calculation
¥51.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Profitability4/25
Returns4/25
Balance Sheet15/25
Efficiency7/25
Growth3/25
Weak
Quality radar
30Prof.4/25Ret.4/25Eff.7/25B.Sht15/25Growth3/25

Consensus fair value

¥51.40
Above FV
▼ -43.5% against the close used
Model range ¥8.42 – ¥60.04
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¥8.42Fair value¥51.40Bull¥60.04
FairClose
52-week traded range
52W low ¥69.0052W high ¥163.00

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

Valuation summary

Trading above the consensus fair value

RECOMM CO.,LTD. closed at ¥91.00, 77.0% above the consensus fair value of ¥51.40 drawn from 8 valuation models.

Financial DNA score 30/100 — Weak. P/E of 37.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥60.04
-34.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥59.83
-34.3%
√(22.5 × EPS × BVPS)
EPS=2.43, BVPS=65.47 · outside Graham range (P/E 37.5, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥48.60
-46.6%
EPS × 20x (sector P/E)
EPS=2.43, Sector P/E=20x
EV/EBITDA
¥41.84
-54.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=683.16M
Dividend Discount (DDM)
¥12.76
-86.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1, r=10%, g=2%
Book Value (P/B)
¥8.42
-90.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=65.47, ROE=3.9%, g=3%, r=10%
Reverse DCF
¥91.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.6% | Historical: 0%
Margin of Safety
¥42.12
-53.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=56.16, 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.