Unite and Grow Inc.

4486 TSE Technology Information & Communication
TSE Growth
¥659.00
-1.49%
Delayed · cached 15 min

Fair value analysis

4486
Unite and Grow Inc.
TechnologyInformation & Communication
¥659.00
Close used for this calculation
¥1,300.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability19/25
Returns17/25
Balance Sheet18/25
Efficiency20/25
Growth22/25
Strong
Quality radar
74Prof.19/25Ret.17/25Eff.20/25B.Sht18/25Growth22/25

Consensus fair value

¥1,300.42
Below FV
▲ +97.3% against the close used
Model range ¥575.53 – ¥2,323.77
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¥575.53Fair value¥1,300.42Bull¥2,323.77
FairClose
52-week traded range
52W low ¥617.0052W high ¥772.00

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

Valuation summary

Trading below the consensus fair value

Unite and Grow Inc. closed at ¥659.00, 49.3% below the consensus fair value of ¥1,300.42 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 12.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,664.57
+152.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥575.53
-12.7%
√(22.5 × EPS × BVPS)
EPS=52.05, BVPS=282.83 · outside Graham range (P/E 12.7, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,041.00
+58.0%
EPS × 20x (sector P/E)
EPS=52.05, Sector P/E=20x
Peter Lynch (PEG)
¥1,039.44
+57.7%
EPS × Growth% (PEG = 1 is fair)
EPS=52.05, g=20%
EV/EBITDA
¥1,404.84
+113.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=616.12M
Dividend Discount (DDM)
¥2,323.77
+252.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=43.03, r=10%, g=8%
Book Value (P/B)
¥933.35
+41.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=282.83, ROE=19.2%, g=6%, r=10%
Reverse DCF
¥659.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 20%
Margin of Safety
¥820.28
+24.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1093.7, 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.