Azplanning Co.,Ltd.
TSE Standard
¥3,040.00
-0.65%
Delayed · cached 15 min
Fair value analysis
3490
Azplanning Co.,Ltd.
¥3,040.00
Close used for this calculation
¥3,811.93Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Quality radar
Consensus fair value
¥3,811.93
Below FV▲ +25.4% against the close used
Model range ¥2,073.24 – ¥4,328.00
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¥2,073.24Fair value¥3,811.93Bull¥4,328.00
FairClose
52-week traded range
52W low ¥2,712.0052W high ¥3,280.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Azplanning Co.,Ltd. closed at ¥3,040.00, 20.3% below the consensus fair value of ¥3,811.93 drawn from 6 valuation models.
Financial DNA score 37/100 — Average. P/E of 14.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,055.88
+33.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,587.63
+18.0%
√(22.5 × EPS × BVPS)
EPS=216.4, BVPS=2643.48
P/E Fair Value
¥4,328.00
+42.4%
EPS × 20x (sector P/E)
EPS=216.4, Sector P/E=20x
Book Value (P/B)
¥2,073.24
-31.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2643.48, ROE=8.5%, g=3%, r=10%
Reverse DCF
¥3,040.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 0%
Margin of Safety
¥2,992.88
-1.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3990.5, 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.