ULURU.CO.,LTD.

3979 TSE Technology Information & Communication
TSE Growth
¥450.00
+2.27%
Delayed · cached 15 min

Fair value analysis

3979
ULURU.CO.,LTD.
TechnologyInformation & Communication
¥450.00
Close used for this calculation
¥586.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability6/25
Returns15/25
Balance Sheet11/25
Efficiency11/25
Growth8/25
Average
Quality radar
43Prof.6/25Ret.15/25Eff.11/25B.Sht11/25Growth8/25

Consensus fair value

¥586.12
Below FV
▲ +30.2% against the close used
Model range ¥282.96 – ¥904.31
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¥282.96Fair value¥586.12Bull¥904.31
FairClose
52-week traded range
52W low ¥328.0052W high ¥457.00

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

Valuation summary

Trading below the consensus fair value

ULURU.CO.,LTD. closed at ¥450.00, 23.2% below the consensus fair value of ¥586.12 drawn from 7 valuation models.

Financial DNA score 43/100 — Average. P/E of 16.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥904.31
+101.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥282.96
-37.1%
√(22.5 × EPS × BVPS)
EPS=26.65, BVPS=133.53 · outside Graham range (P/E 16.9, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
¥533.00
+18.4%
EPS × 20x (sector P/E)
EPS=26.65, Sector P/E=20x
EV/EBITDA
¥425.31
-5.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.22B
Book Value (P/B)
¥360.53
-19.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=133.53, ROE=21.9%, g=3%, r=10%
Reverse DCF
¥450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: 0%
Margin of Safety
¥430.07
-4.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=573.42, 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.