HUMAN MADE Inc.

456A TSE Consumer Discretionary Retail Trade
TSE Growth
¥1,377.00
-3.03%
Delayed · cached 15 min

Fair value analysis

456A
HUMAN MADE Inc.
Consumer DiscretionaryRetail Trade
¥1,377.00
Close used for this calculation
¥2,647.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
93/100
Profitability25/25
Returns23/25
Balance Sheet23/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
93Prof.25/25Ret.23/25Eff.22/25B.Sht23/25Growth20/25

Consensus fair value

¥2,647.38
Below FV
▲ +92.3% against the close used
Model range ¥1,241.28 – ¥3,983.40
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¥1,241.28Fair value¥2,647.38Bull¥3,983.40
FairClose
52-week traded range
52W low ¥807.5052W high ¥1,781.00

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

Valuation summary

Trading below the consensus fair value

HUMAN MADE Inc. closed at ¥1,377.00, 48.0% below the consensus fair value of ¥2,647.38 drawn from 8 valuation models.

Financial DNA score 93/100 — Exceptional. P/E of 10.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,001.80
+45.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,241.28
-9.9%
√(22.5 × EPS × BVPS)
EPS=132.78, BVPS=515.73 · outside Graham range (P/E 10.4, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥2,655.60
+92.9%
EPS × 20x (sector P/E)
EPS=132.78, Sector P/E=20x
Peter Lynch (PEG)
¥3,983.40
+189.3%
EPS × Growth% (PEG = 1 is fair)
EPS=132.78, g=30%
EV/EBITDA
¥3,842.70
+179.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.73B
Book Value (P/B)
¥3,455.39
+150.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=515.73, ROE=32.8%, g=6%, r=10%
Reverse DCF
¥1,377.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 64.2%
Margin of Safety
¥1,474.67
+7.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1966.23, 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.