Ekitan & Co.,Ltd.
TSE Standard
¥345.00
-0.58%
Delayed · cached 15 min
Fair value analysis
3646
Ekitan & Co.,Ltd.
¥345.00
Close used for this calculation
¥102.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Quality radar
Consensus fair value
¥102.05
Above FV▼ -70.4% against the close used
Model range ¥17.69 – ¥113.69
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¥17.69Fair value¥102.05Bull¥113.69
FairClose
52-week traded range
52W low ¥299.0052W high ¥424.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Ekitan & Co.,Ltd. closed at ¥345.00, 238.1% above the consensus fair value of ¥102.05 drawn from 3 valuation models.
Financial DNA score 26/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥17.69
-94.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥113.69
-67.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=67.66M
Dividend Discount (DDM)
¥102.05
-70.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8, r=10%, g=2%
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.