en Inc.

4849 TSE Industrials Services
TSE Prime
¥1,603.00
+1.97%
Delayed · cached 15 min

Fair value analysis

4849
en Inc.
IndustrialsServices
¥1,603.00
Close used for this calculation
¥1,344.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability14/25
Returns10/25
Balance Sheet16/25
Efficiency11/25
Growth15/25
Good
Quality radar
51Prof.14/25Ret.10/25Eff.11/25B.Sht16/25Growth15/25

Consensus fair value

¥1,344.75
Above FV
▼ -16.1% against the close used
Model range ¥416.94 – ¥1,813.86
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¥416.94Fair value¥1,344.75Bull¥1,813.86
FairClose
52-week traded range
52W low ¥1,093.0052W high ¥1,760.00

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

Valuation summary

Trading above the consensus fair value

en Inc. closed at ¥1,603.00, 19.2% above the consensus fair value of ¥1,344.75 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 24.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,633.67
+1.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,114.11
-30.5%
√(22.5 × EPS × BVPS)
EPS=66.42, BVPS=830.57 · outside Graham range (P/E 24.1, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,328.40
-17.1%
EPS × 20x (sector P/E)
EPS=66.42, Sector P/E=20x
Peter Lynch (PEG)
¥1,377.55
-14.1%
EPS × Growth% (PEG = 1 is fair)
EPS=66.42, g=20.7%
EV/EBITDA
¥1,813.86
+13.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=7.14B
Dividend Discount (DDM)
¥416.94
-74.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.7, r=10%, g=2%
Book Value (P/B)
¥557.67
-65.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=830.57, ROE=7.7%, g=3%, r=10%
Reverse DCF
¥1,603.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.7% | Historical: -20.7%
Margin of Safety
¥1,019.05
-36.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1358.73, 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.