YAMADA SERVICER SYNTHETIC OFFICE

4351 TSE Financials Other Financing Business
TSE Standard
¥863.00
-0.12%
Delayed · cached 15 min

Fair value analysis

4351
YAMADA SERVICER SYNTHETIC OFFICE
FinancialsOther Financing Business
¥863.00
Close used for this calculation
¥344.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
25/100
Profitability12/25
Returns0/25
Balance Sheet8/25
Efficiency5/25
Growth12/25
Weak
Quality radar
25Prof.12/25Ret.0/25Eff.5/25B.Sht8/25Growth12/25

Consensus fair value

¥344.19
Above FV
▼ -60.1% against the close used
Model range ¥127.64 – ¥545.92
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¥127.64Fair value¥344.19Bull¥545.92
FairClose
52-week traded range
52W low ¥821.0052W high ¥1,340.00

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

Valuation summary

Trading above the consensus fair value

YAMADA SERVICER SYNTHETIC OFFICE closed at ¥863.00, 150.7% above the consensus fair value of ¥344.19 drawn from 8 valuation models.

Financial DNA score 25/100 — Weak. P/E of 51.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥313.56
-63.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥545.92
-36.7%
√(22.5 × EPS × BVPS)
EPS=16.73, BVPS=791.74 · outside Graham range (P/E 51.6, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
¥334.60
-61.2%
EPS × 20x (sector P/E)
EPS=16.73, Sector P/E=20x
Peter Lynch (PEG)
¥271.19
-68.6%
EPS × Growth% (PEG = 1 is fair)
EPS=16.73, g=16.2%
Dividend Discount (DDM)
¥127.64
-85.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.01, r=10%, g=2%
Book Value (P/B)
¥166.27
-80.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=791.74, ROE=2.1%, g=3%, r=10%
Reverse DCF
¥863.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20% | Historical: -16.2%
Margin of Safety
¥298.52
-65.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=398.03, 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.