Wellness Communications Corporation
TSE Growth
¥1,120.00
-1.06%
Delayed · cached 15 min
Fair value analysis
366A
Wellness Communications Corporation
¥1,120.00
Close used for this calculation
¥1,529.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Quality radar
Consensus fair value
¥1,529.74
Below FV▲ +36.6% against the close used
Model range ¥845.79 – ¥2,112.39
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¥845.79Fair value¥1,529.74Bull¥2,112.39
FairClose
52-week traded range
52W low ¥915.0052W high ¥1,702.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Wellness Communications Corporation closed at ¥1,120.00, 26.8% below the consensus fair value of ¥1,529.74 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 16.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,778.17
+58.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥845.79
-24.5%
√(22.5 × EPS × BVPS)
EPS=68.13, BVPS=466.67 · outside Graham range (P/E 16.4, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,362.60
+21.7%
EPS × 20x (sector P/E)
EPS=68.13, Sector P/E=20x
Peter Lynch (PEG)
¥1,139.13
+1.7%
EPS × Growth% (PEG = 1 is fair)
EPS=68.13, g=16.7%
EV/EBITDA
¥2,112.39
+88.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.47B
Dividend Discount (DDM)
¥1,856.74
+65.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.38, r=10%, g=8%
Book Value (P/B)
¥945.00
-15.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=466.67, ROE=14.1%, g=6%, r=10%
Reverse DCF
¥1,120.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.5% | Historical: 16.7%
Margin of Safety
¥996.64
-11.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1328.85, 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.