ICHISHIN HOLDINGS CO.,LTD.

4645 TSE Industrials Services
TSE Standard
¥435.00
-0.23%
Delayed · cached 15 min

Fair value analysis

4645
ICHISHIN HOLDINGS CO.,LTD.
IndustrialsServices
¥435.00
Close used for this calculation
¥1,218.32Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability13/25
Returns25/25
Balance Sheet11/25
Efficiency23/25
Growth17/25
Strong
Quality radar
72Prof.13/25Ret.25/25Eff.23/25B.Sht11/25Growth17/25

Consensus fair value

¥1,218.32
Below FV
▲ +180.1% against the close used
Model range ¥540.27 – ¥2,692.23
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¥540.27Fair value¥1,218.32Bull¥2,692.23
FairClose
52-week traded range
52W low ¥415.0052W high ¥475.00

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

Valuation summary

Trading below the consensus fair value

ICHISHIN HOLDINGS CO.,LTD. closed at ¥435.00, 64.3% below the consensus fair value of ¥1,218.32 drawn from 9 valuation models.

Financial DNA score 72/100 — Strong. P/E of 5.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,692.23
+518.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥729.79
+67.8%
√(22.5 × EPS × BVPS)
EPS=77.27, BVPS=306.34
P/E Fair Value
¥1,545.40
+255.3%
EPS × 20x (sector P/E)
EPS=77.27, Sector P/E=20x
Peter Lynch (PEG)
¥811.33
+86.5%
EPS × Growth% (PEG = 1 is fair)
EPS=77.27, g=10.5%
EV/EBITDA
¥2,131.92
+390.1%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=1.44B
Dividend Discount (DDM)
¥540.27
+24.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10, r=10%, g=8%
Book Value (P/B)
¥1,623.59
+273.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=306.34, ROE=27.2%, g=6%, r=10%
Reverse DCF
¥435.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 10.5%
Margin of Safety
¥1,241.86
+185.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1655.81, 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.