Agratio urban design Inc.

3467 TSE Real Estate Real Estate
TSE Standard
¥2,680.00
-0.70%
Delayed · cached 15 min

Fair value analysis

3467
Agratio urban design Inc.
Real EstateReal Estate
¥2,680.00
Close used for this calculation
¥5,730.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability13/25
Returns23/25
Balance Sheet3/25
Efficiency25/25
Growth16/25
Good
Quality radar
64Prof.13/25Ret.23/25Eff.25/25B.Sht3/25Growth16/25

Consensus fair value

¥5,730.53
Below FV
▲ +113.8% against the close used
Model range ¥2,731.78 – ¥6,887.15
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¥2,731.78Fair value¥5,730.53Bull¥6,887.15
FairClose
52-week traded range
52W low ¥2,183.0052W high ¥2,999.00

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

Valuation summary

Trading below the consensus fair value

Agratio urban design Inc. closed at ¥2,680.00, 53.2% below the consensus fair value of ¥5,730.53 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 8.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,340.74
+136.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.1%, r=10%, tg=3%, n=10yr
Graham Number
¥3,362.35
+25.5%
√(22.5 × EPS × BVPS)
EPS=335.6, BVPS=1497.21
P/E Fair Value
¥6,712.00
+150.4%
EPS × 20x (sector P/E)
EPS=335.6, Sector P/E=20x
Peter Lynch (PEG)
¥2,731.78
+1.9%
EPS × Growth% (PEG = 1 is fair)
EPS=335.6, g=8.1%
EV/EBITDA
¥5,460.08
+103.7%
(EBITDA × 14.1x − Net Debt) ÷ Shares
EBITDA=3.31B
Dividend Discount (DDM)
¥6,367.68
+137.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=117.92, r=10%, g=8%
Book Value (P/B)
¥6,887.15
+157.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1497.21, ROE=24.4%, g=6%, r=10%
Reverse DCF
¥2,680.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.5% | Historical: 8.1%
Margin of Safety
¥4,103.77
+53.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5471.7, 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.