QUICK CO.,LTD.
TSE Prime
¥821.00
+0.49%
Delayed · cached 15 min
Fair value analysis
4318
QUICK CO.,LTD.
¥821.00
Close used for this calculation
¥1,239.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
84/100
Quality radar
Consensus fair value
¥1,239.07
Below FV▲ +50.9% against the close used
Model range ¥758.43 – ¥3,834.89
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¥758.43Fair value¥1,239.07Bull¥3,834.89
FairClose
52-week traded range
52W low ¥703.0052W high ¥959.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
QUICK CO.,LTD. closed at ¥821.00, 33.7% below the consensus fair value of ¥1,239.07 drawn from 9 valuation models.
Financial DNA score 84/100 — Exceptional. P/E of 11.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥952.14
+16.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥758.43
-7.6%
√(22.5 × EPS × BVPS)
EPS=74.11, BVPS=344.96 · outside Graham range (P/E 11.1, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,482.20
+80.5%
EPS × 20x (sector P/E)
EPS=74.11, Sector P/E=20x
Peter Lynch (PEG)
¥1,231.71
+50.0%
EPS × Growth% (PEG = 1 is fair)
EPS=74.11, g=16.6%
EV/EBITDA
¥1,659.23
+102.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.18B
Dividend Discount (DDM)
¥3,834.89
+367.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=71.02, r=10%, g=8%
Book Value (P/B)
¥1,414.33
+72.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=344.96, ROE=22.4%, g=6%, r=10%
Reverse DCF
¥821.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 16.6%
Margin of Safety
¥798.19
-2.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1064.26, 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.