CENTRAL SPORTS CO.,LTD.

4801 TSE Industrials Services
TSE Prime
¥2,410.00
+0.12%
Delayed · cached 15 min

Fair value analysis

4801
CENTRAL SPORTS CO.,LTD.
IndustrialsServices
¥2,410.00
Close used for this calculation
¥2,440.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability6/25
Returns10/25
Balance Sheet12/25
Efficiency11/25
Growth6/25
Average
Quality radar
39Prof.6/25Ret.10/25Eff.11/25B.Sht12/25Growth6/25

Consensus fair value

¥2,440.79
Near FV
▲ +1.3% against the close used
Model range ¥509.27 – ¥3,690.59
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¥509.27Fair value¥2,440.79Bull¥3,690.59
FairClose
52-week traded range
52W low ¥2,243.0052W high ¥2,588.00

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

Valuation summary

Trading close to the consensus fair value

CENTRAL SPORTS CO.,LTD. closed at ¥2,410.00, 1.3% below the consensus fair value of ¥2,440.79 drawn from 9 valuation models.

Financial DNA score 39/100 — Average. P/E of 21.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,842.92
+18.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,481.54
+3.0%
√(22.5 × EPS × BVPS)
EPS=114.7, BVPS=2386.14
P/E Fair Value
¥2,294.00
-4.8%
EPS × 20x (sector P/E)
EPS=114.7, Sector P/E=20x
Peter Lynch (PEG)
¥509.27
-78.9%
EPS × Growth% (PEG = 1 is fair)
EPS=114.7, g=4.4%
EV/EBITDA
¥3,690.59
+53.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.17B
Dividend Discount (DDM)
¥510.08
-78.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.01, r=10%, g=2%
Book Value (P/B)
¥647.67
-73.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2386.14, ROE=4.9%, g=3%, r=10%
Reverse DCF
¥2,410.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.8% | Historical: -4.4%
Margin of Safety
¥1,904.62
-21.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2539.49, 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.