Living Technologies Inc.

4445 TSE Technology Information & Communication
TSE Growth
¥1,922.00
-2.88%
Delayed · cached 15 min

Fair value analysis

4445
Living Technologies Inc.
TechnologyInformation & Communication
¥1,922.00
Close used for this calculation
¥5,479.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
80/100
Profitability19/25
Returns21/25
Balance Sheet18/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
80Prof.19/25Ret.21/25Eff.22/25B.Sht18/25Growth20/25

Consensus fair value

¥5,479.62
Below FV
▲ +185.1% against the close used
Model range ¥2,652.68 – ¥7,078.20
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¥2,652.68Fair value¥5,479.62Bull¥7,078.20
FairClose
52-week traded range
52W low ¥1,496.0052W high ¥2,017.50

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

Valuation summary

Trading below the consensus fair value

Living Technologies Inc. closed at ¥1,922.00, 64.9% below the consensus fair value of ¥5,479.62 drawn from 8 valuation models.

Financial DNA score 80/100 — Exceptional. P/E of 8.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,591.69
+243.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,652.68
+38.0%
√(22.5 × EPS × BVPS)
EPS=235.94, BVPS=1325.52
P/E Fair Value
¥4,718.80
+145.5%
EPS × 20x (sector P/E)
EPS=235.94, Sector P/E=20x
Peter Lynch (PEG)
¥7,078.20
+268.3%
EPS × Growth% (PEG = 1 is fair)
EPS=235.94, g=30%
EV/EBITDA
¥6,481.26
+237.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=520.14M
Book Value (P/B)
¥4,407.34
+129.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1325.52, ROE=19.3%, g=6%, r=10%
Reverse DCF
¥1,922.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.2% | Historical: 37.2%
Margin of Safety
¥3,490.79
+81.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4654.39, 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.