Chugoku Marine Paints,Ltd.

4617 TSE Chemicals Chemicals
TSE Prime
¥3,445.00
-0.29%
Delayed · cached 15 min

Fair value analysis

4617
Chugoku Marine Paints,Ltd.
ChemicalsChemicals
¥3,445.00
Close used for this calculation
¥4,769.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability19/25
Returns13/25
Balance Sheet15/25
Efficiency20/25
Growth25/25
Strong
Quality radar
67Prof.19/25Ret.13/25Eff.20/25B.Sht15/25Growth25/25

Consensus fair value

¥4,769.00
Below FV
▲ +38.4% against the close used
Model range ¥2,982.77 – ¥6,667.10
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¥2,982.77Fair value¥4,769.00Bull¥6,667.10
FairClose
52-week traded range
52W low ¥2,950.0052W high ¥4,760.00

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

Valuation summary

Trading below the consensus fair value

Chugoku Marine Paints,Ltd. closed at ¥3,445.00, 27.8% below the consensus fair value of ¥4,769.00 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 15.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,399.73
+27.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,098.15
-10.1%
√(22.5 × EPS × BVPS)
EPS=221.66, BVPS=1924.58 · outside Graham range (P/E 15.5, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥4,433.20
+28.7%
EPS × 20x (sector P/E)
EPS=221.66, Sector P/E=20x
Peter Lynch (PEG)
¥6,649.80
+93.0%
EPS × Growth% (PEG = 1 is fair)
EPS=221.66, g=30%
EV/EBITDA
¥6,667.10
+93.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=19.28B
Dividend Discount (DDM)
¥5,990.17
+73.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110.93, r=10%, g=8%
Book Value (P/B)
¥3,031.22
-12.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1924.58, ROE=12.3%, g=6%, r=10%
Reverse DCF
¥3,445.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 155.8%
Margin of Safety
¥2,982.77
-13.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3977.03, 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.