p-ban.com Corp.

3559 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥445.00
-2.63%
Delayed · cached 15 min

Fair value analysis

3559
p-ban.com Corp.
Consumer DiscretionaryWholesale Trade
¥445.00
Close used for this calculation
¥481.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability8/25
Returns7/25
Balance Sheet23/25
Efficiency16/25
Growth8/25
Good
Quality radar
54Prof.8/25Ret.7/25Eff.16/25B.Sht23/25Growth8/25

Consensus fair value

¥481.85
Near FV
▲ +8.3% against the close used
Model range ¥127.66 – ¥725.79
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¥127.66Fair value¥481.85Bull¥725.79
FairClose
52-week traded range
52W low ¥379.0052W high ¥556.00

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

Valuation summary

Trading close to the consensus fair value

p-ban.com Corp. closed at ¥445.00, 7.6% below the consensus fair value of ¥481.85 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 19.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥725.79
+63.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥394.78
-11.3%
√(22.5 × EPS × BVPS)
EPS=22.57, BVPS=306.9 · outside Graham range (P/E 19.7, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥451.40
+1.4%
EPS × 20x (sector P/E)
EPS=22.57, Sector P/E=20x
Peter Lynch (PEG)
¥141.51
-68.2%
EPS × Growth% (PEG = 1 is fair)
EPS=22.57, g=6.3%
EV/EBITDA
¥460.07
+3.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=216.1M
Dividend Discount (DDM)
¥127.66
-71.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.01, r=10%, g=2%
Book Value (P/B)
¥197.29
-55.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=306.9, ROE=7.5%, g=3%, r=10%
Reverse DCF
¥445.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7% | Historical: -6.3%
Margin of Safety
¥392.99
-11.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=523.99, 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.