AWA PAPER & TECHNOLOGICAL COMPANY,Inc.

3896 TSE Materials Pulp and Paper
TSE Standard
¥415.00
+0.97%
Delayed · cached 15 min

Fair value analysis

3896
AWA PAPER & TECHNOLOGICAL COMPANY,Inc.
MaterialsPulp and Paper
¥415.00
Close used for this calculation
¥1,333.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability17/25
Returns18/25
Balance Sheet0/25
Efficiency22/25
Growth20/25
Good
Quality radar
57Prof.17/25Ret.18/25Eff.22/25B.Sht0/25Growth20/25

Consensus fair value

¥1,333.13
Below FV
▲ +221.2% against the close used
Model range ¥1,011.45 – ¥2,094.14
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¥1,011.45Fair value¥1,333.13Bull¥2,094.14
FairClose
52-week traded range
52W low ¥321.0052W high ¥515.00

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

Valuation summary

Trading below the consensus fair value

AWA PAPER & TECHNOLOGICAL COMPANY,Inc. closed at ¥415.00, 68.9% below the consensus fair value of ¥1,333.13 drawn from 8 valuation models.

Financial DNA score 57/100 — Good. P/E of 5.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,496.81
+260.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,040.81
+150.8%
√(22.5 × EPS × BVPS)
EPS=75.41, BVPS=638.46
P/E Fair Value
¥1,508.20
+263.4%
EPS × 20x (sector P/E)
EPS=75.41, Sector P/E=20x
Peter Lynch (PEG)
¥2,094.14
+404.6%
EPS × Growth% (PEG = 1 is fair)
EPS=75.41, g=27.8%
EV/EBITDA
¥1,163.81
+180.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.33B
Book Value (P/B)
¥1,102.94
+165.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=638.46, ROE=12.9%, g=6%, r=10%
Reverse DCF
¥415.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 27.8%
Margin of Safety
¥1,011.45
+143.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1348.61, 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.