UNIRITA Inc.

3800 TSE Technology Information & Communication
TSE Standard
¥1,960.00
-0.91%
Delayed · cached 15 min

Fair value analysis

3800
UNIRITA Inc.
TechnologyInformation & Communication
¥1,960.00
Close used for this calculation
¥2,391.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability15/25
Returns7/25
Balance Sheet21/25
Efficiency18/25
Growth19/25
Good
Quality radar
61Prof.15/25Ret.7/25Eff.18/25B.Sht21/25Growth19/25

Consensus fair value

¥2,391.59
Below FV
▲ +22.0% against the close used
Model range ¥122.50 – ¥3,884.33
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¥122.50Fair value¥2,391.59Bull¥3,884.33
FairClose
52-week traded range
52W low ¥1,876.0052W high ¥2,010.00

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

Valuation summary

Trading below the consensus fair value

UNIRITA Inc. closed at ¥1,960.00, 18.0% below the consensus fair value of ¥2,391.59 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 19.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,981.26
+52.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,928.69
-1.6%
√(22.5 × EPS × BVPS)
EPS=101.22, BVPS=1633.33 · outside Graham range (P/E 19.4, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥2,024.40
+3.3%
EPS × 20x (sector P/E)
EPS=101.22, Sector P/E=20x
Peter Lynch (PEG)
¥1,030.42
-47.4%
EPS × Growth% (PEG = 1 is fair)
EPS=101.22, g=10.2%
EV/EBITDA
¥2,357.92
+20.3%
(EBITDA × 15.1x − Net Debt) ÷ Shares
EBITDA=1.19B
Dividend Discount (DDM)
¥3,884.33
+98.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=71.93, r=10%, g=8%
Book Value (P/B)
¥122.50
-93.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1633.33, ROE=6.3%, g=6%, r=10%
Reverse DCF
¥1,960.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 10.2%
Margin of Safety
¥1,733.59
-11.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2311.45, 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.