LANCERS,INC.

4484 TSE Technology Information & Communication
TSE Growth
¥296.00
+0.00%
Delayed · cached 15 min

Fair value analysis

4484
LANCERS,INC.
TechnologyInformation & Communication
¥296.00
Close used for this calculation
¥230.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Profitability4/25
Returns3/25
Balance Sheet13/25
Efficiency2/25
Growth0/25
Weak
Quality radar
22Prof.4/25Ret.3/25Eff.2/25B.Sht13/25Growth0/25

Consensus fair value

¥230.61
Above FV
▼ -22.1% against the close used
Model range ¥44.51 – ¥422.10
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¥44.51Fair value¥230.61Bull¥422.10
FairClose
52-week traded range
52W low ¥252.0052W high ¥321.00

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

Valuation summary

Trading above the consensus fair value

LANCERS,INC. closed at ¥296.00, 28.4% above the consensus fair value of ¥230.61 drawn from 7 valuation models.

Financial DNA score 22/100 — Weak. P/E of 52.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥422.10
+42.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥104.52
-64.7%
√(22.5 × EPS × BVPS)
EPS=5.61, BVPS=86.55 · outside Graham range (P/E 52.8, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
¥112.20
-62.1%
EPS × 20x (sector P/E)
EPS=5.61, Sector P/E=20x
EV/EBITDA
¥168.81
-43.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=309.88M
Book Value (P/B)
¥44.51
-85.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=86.55, ROE=6.6%, g=3%, r=10%
Reverse DCF
¥296.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.3% | Historical: 0%
Margin of Safety
¥159.71
-46.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=212.94, 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.