WASHINGTON HOTEL CORPORATION

4691 TSE Industrials Services
TSE Standard
¥2,049.00
-4.52%
Delayed · cached 15 min

Fair value analysis

4691
WASHINGTON HOTEL CORPORATION
IndustrialsServices
¥2,049.00
Close used for this calculation
¥4,120.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability8/25
Returns25/25
Balance Sheet7/25
Efficiency23/25
Growth11/25
Good
Quality radar
63Prof.8/25Ret.25/25Eff.23/25B.Sht7/25Growth11/25

Consensus fair value

¥4,120.88
Below FV
▲ +101.1% against the close used
Model range ¥509.43 – ¥5,213.11
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¥509.43Fair value¥4,120.88Bull¥5,213.11
FairClose
52-week traded range
52W low ¥1,256.0052W high ¥3,035.00

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

Valuation summary

Trading below the consensus fair value

WASHINGTON HOTEL CORPORATION closed at ¥2,049.00, 50.3% below the consensus fair value of ¥4,120.88 drawn from 8 valuation models.

Financial DNA score 63/100 — Good. P/E of 8.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,213.11
+154.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,398.78
+17.1%
√(22.5 × EPS × BVPS)
EPS=252.12, BVPS=1014.36
P/E Fair Value
¥5,042.40
+146.1%
EPS × 20x (sector P/E)
EPS=252.12, Sector P/E=20x
EV/EBITDA
¥3,798.79
+85.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.06B
Dividend Discount (DDM)
¥509.43
-75.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.96, r=10%, g=2%
Book Value (P/B)
¥3,622.70
+76.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1014.36, ROE=28%, g=3%, r=10%
Reverse DCF
¥2,049.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.2% | Historical: 0%
Margin of Safety
¥3,163.57
+54.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4218.1, 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.