VALTES HOLDINGS CO.,LTD.

4442 TSE Technology Information & Communication
TSE Growth
¥403.00
+0.25%
Delayed · cached 15 min

Fair value analysis

4442
VALTES HOLDINGS CO.,LTD.
TechnologyInformation & Communication
¥403.00
Close used for this calculation
¥611.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability11/25
Returns17/25
Balance Sheet18/25
Efficiency13/25
Growth11/25
Good
Quality radar
59Prof.11/25Ret.17/25Eff.13/25B.Sht18/25Growth11/25

Consensus fair value

¥611.03
Below FV
▲ +51.6% against the close used
Model range ¥245.45 – ¥832.31
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¥245.45Fair value¥611.03Bull¥832.31
FairClose
52-week traded range
52W low ¥372.0052W high ¥483.00

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

Valuation summary

Trading below the consensus fair value

VALTES HOLDINGS CO.,LTD. closed at ¥403.00, 34.0% below the consensus fair value of ¥611.03 drawn from 8 valuation models.

Financial DNA score 59/100 — Good. P/E of 13.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥832.31
+106.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.5%, r=10%, tg=3%, n=10yr
Graham Number
¥345.19
-14.3%
√(22.5 × EPS × BVPS)
EPS=28.91, BVPS=183.18 · outside Graham range (P/E 13.9, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥578.20
+43.5%
EPS × 20x (sector P/E)
EPS=28.91, Sector P/E=20x
Peter Lynch (PEG)
¥245.45
-39.1%
EPS × Growth% (PEG = 1 is fair)
EPS=28.91, g=8.5%
EV/EBITDA
¥672.75
+66.9%
(EBITDA × 14.2x − Net Debt) ÷ Shares
EBITDA=1.03B
Book Value (P/B)
¥490.01
+21.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=183.18, ROE=16.7%, g=6%, r=10%
Reverse DCF
¥403.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 8.5%
Margin of Safety
¥438.93
+8.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=585.23, 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.