FaithNetwork Co.,Ltd

3489 TSE Real Estate Real Estate
TSE Standard
¥769.00
-1.79%
Delayed · cached 15 min

Fair value analysis

3489
FaithNetwork Co.,Ltd
Real EstateReal Estate
¥769.00
Close used for this calculation
¥2,370.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability21/25
Returns25/25
Balance Sheet7/25
Efficiency25/25
Growth25/25
Strong
Quality radar
78Prof.21/25Ret.25/25Eff.25/25B.Sht7/25Growth25/25

Consensus fair value

¥2,370.20
Below FV
▲ +208.2% against the close used
Model range ¥1,066.65 – ¥3,629.70
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¥1,066.65Fair value¥2,370.20Bull¥3,629.70
FairClose
52-week traded range
52W low ¥682.0052W high ¥959.00

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

Valuation summary

Trading below the consensus fair value

FaithNetwork Co.,Ltd closed at ¥769.00, 67.6% below the consensus fair value of ¥2,370.20 drawn from 9 valuation models.

Financial DNA score 78/100 — Strong. P/E of 6.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,401.53
+212.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,066.65
+38.7%
√(22.5 × EPS × BVPS)
EPS=120.99, BVPS=417.93
P/E Fair Value
¥2,419.80
+214.7%
EPS × 20x (sector P/E)
EPS=120.99, Sector P/E=20x
Peter Lynch (PEG)
¥3,629.70
+372.0%
EPS × Growth% (PEG = 1 is fair)
EPS=120.99, g=30%
EV/EBITDA
¥3,005.61
+290.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.7B
Dividend Discount (DDM)
¥2,296.39
+198.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.53, r=10%, g=8%
Book Value (P/B)
¥2,758.37
+258.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=417.93, ROE=32.4%, g=6%, r=10%
Reverse DCF
¥769.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.8% | Historical: 36.5%
Margin of Safety
¥1,472.00
+91.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1962.66, 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.