IMURA & Co.,Ltd.

3955 TSE Materials Pulp and Paper
TSE Standard
¥866.00
+1.05%
Delayed · cached 15 min

Fair value analysis

3955
IMURA & Co.,Ltd.
MaterialsPulp and Paper
¥866.00
Close used for this calculation
¥1,568.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability6/25
Returns15/25
Balance Sheet4/25
Efficiency25/25
Growth14/25
Good
Quality radar
50Prof.6/25Ret.15/25Eff.25/25B.Sht4/25Growth14/25

Consensus fair value

¥1,568.36
Below FV
▲ +81.1% against the close used
Model range ¥97.51 – ¥1,949.76
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¥97.51Fair value¥1,568.36Bull¥1,949.76
FairClose
52-week traded range
52W low ¥760.0052W high ¥1,093.00

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

Valuation summary

Trading below the consensus fair value

IMURA & Co.,Ltd. closed at ¥866.00, 44.8% below the consensus fair value of ¥1,568.36 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 9.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,791.79
+106.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,949.76
+125.1%
√(22.5 × EPS × BVPS)
EPS=95.6, BVPS=1767.35
P/E Fair Value
¥1,912.00
+120.8%
EPS × 20x (sector P/E)
EPS=95.6, Sector P/E=20x
Peter Lynch (PEG)
¥97.51
-88.7%
EPS × Growth% (PEG = 1 is fair)
EPS=95.6, g=1%
EV/EBITDA
¥1,488.61
+71.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.96B
Dividend Discount (DDM)
¥382.04
-55.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.96, r=10%, g=2%
Book Value (P/B)
¥631.20
-27.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1767.35, ROE=5.5%, g=3%, r=10%
Reverse DCF
¥866.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.7% | Historical: -1%
Margin of Safety
¥1,413.39
+63.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1884.52, 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.