Chuetsu Pulp & Paper Co.,Ltd.

3877 TSE Materials Pulp and Paper
TSE Prime
¥2,199.00
-0.05%
Delayed · cached 15 min

Fair value analysis

3877
Chuetsu Pulp & Paper Co.,Ltd.
MaterialsPulp and Paper
¥2,199.00
Close used for this calculation
¥3,602.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability15/25
Returns13/25
Balance Sheet14/25
Efficiency25/25
Growth22/25
Strong
Quality radar
67Prof.15/25Ret.13/25Eff.25/25B.Sht14/25Growth22/25

Consensus fair value

¥3,602.43
Below FV
▲ +63.8% against the close used
Model range ¥41.10 – ¥10,091.98
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¥41.10Fair value¥3,602.43Bull¥10,091.98
FairClose
52-week traded range
52W low ¥1,624.0052W high ¥2,262.00

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

Valuation summary

Trading below the consensus fair value

Chuetsu Pulp & Paper Co.,Ltd. closed at ¥2,199.00, 39.0% below the consensus fair value of ¥3,602.43 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥41.10
-98.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,572.00
+107.9%
√(22.5 × EPS × BVPS)
EPS=194.34, BVPS=4780.43
P/E Fair Value
¥3,886.80
+76.8%
EPS × 20x (sector P/E)
EPS=194.34, Sector P/E=20x
Peter Lynch (PEG)
¥3,455.37
+57.1%
EPS × Growth% (PEG = 1 is fair)
EPS=194.34, g=17.8%
EV/EBITDA
¥10,091.98
+358.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.89B
Dividend Discount (DDM)
¥4,856.71
+120.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.94, r=10%, g=8%
Book Value (P/B)
¥2,007.78
-8.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4780.43, ROE=4.2%, g=6%, r=10%
Reverse DCF
¥2,199.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 17.8%
Margin of Safety
¥2,124.98
-3.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2833.3, 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.