UNIFORM NEXT CO.,LTD.

3566 TSE Consumer Discretionary Retail Trade
TSE Growth
¥702.00
-1.27%
Delayed · cached 15 min

Fair value analysis

3566
UNIFORM NEXT CO.,LTD.
Consumer DiscretionaryRetail Trade
¥702.00
Close used for this calculation
¥1,039.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability19/25
Returns14/25
Balance Sheet13/25
Efficiency17/25
Growth20/25
Good
Quality radar
63Prof.19/25Ret.14/25Eff.17/25B.Sht13/25Growth20/25

Consensus fair value

¥1,039.91
Below FV
▲ +48.1% against the close used
Model range ¥662.96 – ¥1,457.44
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¥662.96Fair value¥1,039.91Bull¥1,457.44
FairClose
52-week traded range
52W low ¥593.0052W high ¥975.00

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

Valuation summary

Trading below the consensus fair value

UNIFORM NEXT CO.,LTD. closed at ¥702.00, 32.5% below the consensus fair value of ¥1,039.91 drawn from 8 valuation models.

Financial DNA score 63/100 — Good. P/E of 13.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,016.27
+44.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥662.96
-5.6%
√(22.5 × EPS × BVPS)
EPS=51.2, BVPS=381.52 · outside Graham range (P/E 13.7, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,024.00
+45.9%
EPS × 20x (sector P/E)
EPS=51.2, Sector P/E=20x
Peter Lynch (PEG)
¥1,128.96
+60.8%
EPS × Growth% (PEG = 1 is fair)
EPS=51.2, g=22.1%
EV/EBITDA
¥1,457.44
+107.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=830.06M
Book Value (P/B)
¥798.33
+13.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=381.52, ROE=14.4%, g=6%, r=10%
Reverse DCF
¥702.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: 22.1%
Margin of Safety
¥675.81
-3.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=901.08, 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.