WASEDA ACADEMY CO.,LTD.

4718 TSE Industrials Services
TSE Prime
¥2,454.00
-2.00%
Delayed · cached 15 min

Fair value analysis

4718
WASEDA ACADEMY CO.,LTD.
IndustrialsServices
¥2,454.00
Close used for this calculation
¥3,283.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns16/25
Balance Sheet18/25
Efficiency16/25
Growth23/25
Strong
Quality radar
69Prof.19/25Ret.16/25Eff.16/25B.Sht18/25Growth23/25

Consensus fair value

¥3,283.42
Below FV
▲ +33.8% against the close used
Model range ¥1,646.99 – ¥4,996.35
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¥1,646.99Fair value¥3,283.42Bull¥4,996.35
FairClose
52-week traded range
52W low ¥1,936.0052W high ¥2,955.00

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

Valuation summary

Trading below the consensus fair value

WASEDA ACADEMY CO.,LTD. closed at ¥2,454.00, 25.3% below the consensus fair value of ¥3,283.42 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 18.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,870.69
+57.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,646.99
-32.9%
√(22.5 × EPS × BVPS)
EPS=134.61, BVPS=895.62 · outside Graham range (P/E 18.2, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥2,692.20
+9.7%
EPS × 20x (sector P/E)
EPS=134.61, Sector P/E=20x
Peter Lynch (PEG)
¥3,015.26
+22.9%
EPS × Growth% (PEG = 1 is fair)
EPS=134.61, g=22.4%
EV/EBITDA
¥4,996.35
+103.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.13B
Dividend Discount (DDM)
¥2,968.36
+21.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.97, r=10%, g=8%
Book Value (P/B)
¥2,171.88
-11.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=895.62, ROE=15.7%, g=6%, r=10%
Reverse DCF
¥2,454.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.9% | Historical: 22.4%
Margin of Safety
¥2,052.47
-16.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2736.63, 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.