HITO-Communications Holdings,Inc.

4433 TSE Industrials Services
TSE Prime
¥844.00
-0.94%
Delayed · cached 15 min

Fair value analysis

4433
HITO-Communications Holdings,Inc.
IndustrialsServices
¥844.00
Close used for this calculation
¥1,074.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability14/25
Returns12/25
Balance Sheet13/25
Efficiency18/25
Growth25/25
Good
Quality radar
57Prof.14/25Ret.12/25Eff.18/25B.Sht13/25Growth25/25

Consensus fair value

¥1,074.64
Below FV
▲ +27.3% against the close used
Model range ¥263.32 – ¥1,450.16
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¥263.32Fair value¥1,074.64Bull¥1,450.16
FairClose
52-week traded range
52W low ¥821.0052W high ¥1,140.00

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

Valuation summary

Trading below the consensus fair value

HITO-Communications Holdings,Inc. closed at ¥844.00, 21.5% below the consensus fair value of ¥1,074.64 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 17.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,450.16
+71.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,022.09
+21.1%
√(22.5 × EPS × BVPS)
EPS=47.86, BVPS=970.11
P/E Fair Value
¥957.20
+13.4%
EPS × 20x (sector P/E)
EPS=47.86, Sector P/E=20x
Peter Lynch (PEG)
¥1,221.87
+44.8%
EPS × Growth% (PEG = 1 is fair)
EPS=47.86, g=25.5%
EV/EBITDA
¥1,312.03
+55.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.02B
Dividend Discount (DDM)
¥471.33
-44.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.97, r=10%, g=2%
Book Value (P/B)
¥263.32
-68.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=970.11, ROE=4.9%, g=3%, r=10%
Reverse DCF
¥844.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: -25.5%
Margin of Safety
¥857.36
+1.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1143.15, 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.