MEDICAL SYSTEM NETWORK Co.,Ltd.

4350 TSE Consumer Discretionary Retail Trade
TSE Standard
¥502.00
+2.87%
Delayed · cached 15 min

Fair value analysis

4350
MEDICAL SYSTEM NETWORK Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥502.00
Close used for this calculation
¥691.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability12/25
Returns15/25
Balance Sheet0/25
Efficiency18/25
Growth20/25
Average
Quality radar
45Prof.12/25Ret.15/25Eff.18/25B.Sht0/25Growth20/25

Consensus fair value

¥691.70
Below FV
▲ +37.8% against the close used
Model range ¥152.97 – ¥1,082.04
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¥152.97Fair value¥691.70Bull¥1,082.04
FairClose
52-week traded range
52W low ¥455.0052W high ¥555.00

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

Valuation summary

Trading below the consensus fair value

MEDICAL SYSTEM NETWORK Co.,Ltd. closed at ¥502.00, 27.4% below the consensus fair value of ¥691.70 drawn from 9 valuation models.

Financial DNA score 45/100 — Average. P/E of 13.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥686.73
+36.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥697.77
+39.0%
√(22.5 × EPS × BVPS)
EPS=36.64, BVPS=590.59
P/E Fair Value
¥732.80
+46.0%
EPS × 20x (sector P/E)
EPS=36.64, Sector P/E=20x
Peter Lynch (PEG)
¥668.31
+33.1%
EPS × Growth% (PEG = 1 is fair)
EPS=36.64, g=18.2%
EV/EBITDA
¥1,082.04
+115.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.75B
Dividend Discount (DDM)
¥152.97
-69.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12, r=10%, g=2%
Book Value (P/B)
¥286.86
-42.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=590.59, ROE=6.4%, g=3%, r=10%
Reverse DCF
¥502.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: -18.2%
Margin of Safety
¥529.33
+5.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=705.77, 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.