Startia Holdings,Inc.

3393 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥3,025.00
+0.17%
Delayed · cached 15 min

Fair value analysis

3393
Startia Holdings,Inc.
Consumer DiscretionaryWholesale Trade
¥3,025.00
Close used for this calculation
¥5,238.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
80/100
Profitability19/25
Returns21/25
Balance Sheet15/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
80Prof.19/25Ret.21/25Eff.25/25B.Sht15/25Growth25/25

Consensus fair value

¥5,238.69
Below FV
▲ +73.2% against the close used
Model range ¥2,236.13 – ¥7,824.46
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¥2,236.13Fair value¥5,238.69Bull¥7,824.46
FairClose
52-week traded range
52W low ¥2,571.0052W high ¥3,125.00

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

Valuation summary

Trading below the consensus fair value

Startia Holdings,Inc. closed at ¥3,025.00, 42.3% below the consensus fair value of ¥5,238.69 drawn from 9 valuation models.

Financial DNA score 80/100 — Exceptional. 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
¥4,914.22
+62.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,236.13
-26.1%
√(22.5 × EPS × BVPS)
EPS=247.58, BVPS=897.63 · outside Graham range (P/E 12.2, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
¥4,951.60
+63.7%
EPS × 20x (sector P/E)
EPS=247.58, Sector P/E=20x
Peter Lynch (PEG)
¥6,117.70
+102.2%
EPS × Growth% (PEG = 1 is fair)
EPS=247.58, g=24.7%
EV/EBITDA
¥6,891.10
+127.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.67B
Dividend Discount (DDM)
¥7,824.46
+158.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=144.9, r=10%, g=8%
Book Value (P/B)
¥5,161.35
+70.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=897.63, ROE=29%, g=6%, r=10%
Reverse DCF
¥3,025.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 24.7%
Margin of Safety
¥3,025.49
+0.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4033.98, 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.