USS Co.,Ltd.

4732 TSE Industrials Services
TSE Prime
¥1,916.50
+0.58%
Delayed · cached 15 min

Fair value analysis

4732
USS Co.,Ltd.
IndustrialsServices
¥1,916.50
Close used for this calculation
¥1,588.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability19/25
Returns13/25
Balance Sheet23/25
Efficiency11/25
Growth6/25
Strong
Quality radar
66Prof.19/25Ret.13/25Eff.11/25B.Sht23/25Growth6/25

Consensus fair value

¥1,588.07
Above FV
▼ -17.1% against the close used
Model range ¥762.62 – ¥2,949.49
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¥762.62Fair value¥1,588.07Bull¥2,949.49
FairClose
52-week traded range
52W low ¥1,643.5052W high ¥2,064.00

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

Valuation summary

Trading above the consensus fair value

USS Co.,Ltd. closed at ¥1,916.50, 20.7% above the consensus fair value of ¥1,588.07 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 21.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,438.27
-25.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.6%, r=10%, tg=3%, n=10yr
Graham Number
¥943.56
-50.8%
√(22.5 × EPS × BVPS)
EPS=88.78, BVPS=445.7 · outside Graham range (P/E 21.6, P/B 4.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,775.60
-7.4%
EPS × 20x (sector P/E)
EPS=88.78, Sector P/E=20x
Peter Lynch (PEG)
¥762.62
-60.2%
EPS × Growth% (PEG = 1 is fair)
EPS=88.78, g=8.6%
EV/EBITDA
¥1,834.88
-4.3%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=59.85B
Dividend Discount (DDM)
¥2,949.49
+53.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.62, r=10%, g=8%
Book Value (P/B)
¥1,571.08
-18.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=445.7, ROE=20.1%, g=6%, r=10%
Reverse DCF
¥1,916.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.2% | Historical: 8.6%
Margin of Safety
¥1,039.36
-45.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1385.81, 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.