CAC Holdings Corporation

4725 TSE Technology Information & Communication
TSE Prime
¥1,908.00
-0.73%
Delayed · cached 15 min

Fair value analysis

4725
CAC Holdings Corporation
TechnologyInformation & Communication
¥1,908.00
Close used for this calculation
¥2,450.71Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability13/25
Returns8/25
Balance Sheet18/25
Efficiency25/25
Growth16/25
Good
Quality radar
64Prof.13/25Ret.8/25Eff.25/25B.Sht18/25Growth16/25

Consensus fair value

¥2,450.71
Below FV
▲ +28.4% against the close used
Model range ¥1,379.42 – ¥3,841.85
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¥1,379.42Fair value¥2,450.71Bull¥3,841.85
FairClose
52-week traded range
52W low ¥1,742.0052W high ¥2,220.00

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

Valuation summary

Trading below the consensus fair value

CAC Holdings Corporation closed at ¥1,908.00, 22.1% below the consensus fair value of ¥2,450.71 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 10.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,397.52
-26.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.2%, r=10%, tg=3%, n=10yr
Graham Number
¥2,971.80
+55.8%
√(22.5 × EPS × BVPS)
EPS=191.32, BVPS=2051.61
P/E Fair Value
¥3,826.40
+100.5%
EPS × 20x (sector P/E)
EPS=191.32, Sector P/E=20x
Peter Lynch (PEG)
¥1,379.42
-27.7%
EPS × Growth% (PEG = 1 is fair)
EPS=191.32, g=7.2%
EV/EBITDA
¥2,396.95
+25.6%
(EBITDA × 13.6x − Net Debt) ÷ Shares
EBITDA=3.21B
Dividend Discount (DDM)
¥3,841.85
+101.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.98, r=10%, g=7.2%
Book Value (P/B)
¥1,543.84
-19.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2051.61, ROE=9%, g=6%, r=10%
Reverse DCF
¥1,908.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.4% | Historical: 7.2%
Margin of Safety
¥2,048.93
+7.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2731.91, 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.