SHOWA PAXXS CORPORATION
TSE Standard
¥2,932.00
-2.27%
Delayed · cached 15 min
Fair value analysis
3954
SHOWA PAXXS CORPORATION
¥2,932.00
Close used for this calculation
¥4,289.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Quality radar
Consensus fair value
¥4,289.44
Below FV▲ +46.3% against the close used
Model range ¥849.55 – ¥6,338.11
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¥849.55Fair value¥4,289.44Bull¥6,338.11
FairClose
52-week traded range
52W low ¥2,433.0052W high ¥3,425.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SHOWA PAXXS CORPORATION closed at ¥2,932.00, 31.6% below the consensus fair value of ¥4,289.44 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 10.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,702.24
+26.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,338.11
+116.2%
√(22.5 × EPS × BVPS)
EPS=292.29, BVPS=6108.33
P/E Fair Value
¥5,845.80
+99.4%
EPS × 20x (sector P/E)
EPS=292.29, Sector P/E=20x
Peter Lynch (PEG)
¥1,131.16
-61.4%
EPS × Growth% (PEG = 1 is fair)
EPS=292.29, g=3.9%
EV/EBITDA
¥6,222.53
+112.2%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=2.39B
Dividend Discount (DDM)
¥849.55
-71.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.14, r=10%, g=3.9%
Book Value (P/B)
¥1,225.65
-58.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6108.33, ROE=5.1%, g=3.9%, r=10%
Reverse DCF
¥2,932.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.3% | Historical: 3.9%
Margin of Safety
¥3,971.54
+35.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5295.38, 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.