B-Lot Company Limited

3452 TSE Real Estate Real Estate
TSE Standard
¥1,414.00
-1.53%
Delayed · cached 15 min

Fair value analysis

3452
B-Lot Company Limited
Real EstateReal Estate
¥1,414.00
Close used for this calculation
¥4,310.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability21/25
Returns23/25
Balance Sheet5/25
Efficiency25/25
Growth25/25
Strong
Quality radar
74Prof.21/25Ret.23/25Eff.25/25B.Sht5/25Growth25/25

Consensus fair value

¥4,310.43
Below FV
▲ +204.8% against the close used
Model range ¥2,385.18 – ¥7,081.20
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¥2,385.18Fair value¥4,310.43Bull¥7,081.20
FairClose
52-week traded range
52W low ¥1,347.0052W high ¥1,914.00

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

Valuation summary

Trading below the consensus fair value

B-Lot Company Limited closed at ¥1,414.00, 67.2% below the consensus fair value of ¥4,310.43 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 6.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,685.16
+231.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,385.18
+68.7%
√(22.5 × EPS × BVPS)
EPS=236.04, BVPS=1071.21
P/E Fair Value
¥4,720.80
+233.9%
EPS × 20x (sector P/E)
EPS=236.04, Sector P/E=20x
Peter Lynch (PEG)
¥7,081.20
+400.8%
EPS × Growth% (PEG = 1 is fair)
EPS=236.04, g=30%
EV/EBITDA
¥4,449.25
+214.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.93B
Dividend Discount (DDM)
¥3,939.97
+178.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=72.96, r=10%, g=8%
Book Value (P/B)
¥4,686.55
+231.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1071.21, ROE=23.5%, g=6%, r=10%
Reverse DCF
¥1,414.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.7% | Historical: 46.8%
Margin of Safety
¥2,947.79
+108.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3930.38, 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.