YAMADA Consulting Group Co.,Ltd.

4792 TSE Industrials Services
TSE Prime
¥1,749.00
-0.29%
Delayed · cached 15 min

Fair value analysis

4792
YAMADA Consulting Group Co.,Ltd.
Industrials›Services
¥1,749.00
Close used for this calculation
¥2,877.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability17/25
Returns17/25
Balance Sheet13/25
Efficiency25/25
Growth19/25
Strong
Quality radar
72Prof.17/25Ret.17/25Eff.25/25B.Sht13/25Growth19/25

Consensus fair value

¥2,877.79
Below FV
▲ +64.5% against the close used
Model range ¥1,877.18 – ¥4,155.62
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¥1,877.18Fair value¥2,877.79Bull¥4,155.62
FairClose
52-week traded range
52W low ¥1,611.0052W high ¥1,901.00

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

Valuation summary

Trading below the consensus fair value

YAMADA Consulting Group Co.,Ltd. closed at ¥1,749.00, 39.2% below the consensus fair value of ¥2,877.79 drawn from 9 valuation models.

Financial DNA score 72/100 — Strong. P/E of 11.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,003.75
+71.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,877.18
+7.3%
√(22.5 × EPS × BVPS)
EPS=151.33, BVPS=1034.91
P/E Fair Value
¥3,026.60
+73.0%
EPS × 20x (sector P/E)
EPS=151.33, Sector P/E=20x
Peter Lynch (PEG)
¥2,114.08
+20.9%
EPS × Growth% (PEG = 1 is fair)
EPS=151.33, g=14%
EV/EBITDA
¥3,221.90
+84.2%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=3.92B
Dividend Discount (DDM)
¥4,155.62
+137.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.96, r=10%, g=8%
Book Value (P/B)
¥2,380.30
+36.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1034.91, ROE=15.2%, g=6%, r=10%
Reverse DCF
¥1,749.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: 14%
Margin of Safety
¥1,976.88
+13.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2635.84, 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.