HABA LABORATORIES,INC.

4925 TSE Chemicals Chemicals
TSE Standard
¥1,725.00
-0.17%
Delayed · cached 15 min

Fair value analysis

4925
HABA LABORATORIES,INC.
ChemicalsChemicals
¥1,725.00
Close used for this calculation
¥3,694.83Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability6/25
Returns13/25
Balance Sheet21/25
Efficiency23/25
Growth11/25
Good
Quality radar
63Prof.6/25Ret.13/25Eff.23/25B.Sht21/25Growth11/25

Consensus fair value

¥3,694.83
Below FV
▲ +114.2% against the close used
Model range ¥510.26 – ¥5,752.09
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¥510.26Fair value¥3,694.83Bull¥5,752.09
FairClose
52-week traded range
52W low ¥1,652.0052W high ¥1,849.00

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

Valuation summary

Trading below the consensus fair value

HABA LABORATORIES,INC. closed at ¥1,725.00, 53.3% below the consensus fair value of ¥3,694.83 drawn from 8 valuation models.

Financial DNA score 63/100 — Good. P/E of 8.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,752.09
+233.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,387.70
+96.4%
√(22.5 × EPS × BVPS)
EPS=201.07, BVPS=2536.76
P/E Fair Value
¥4,021.40
+133.1%
EPS × 20x (sector P/E)
EPS=201.07, Sector P/E=20x
EV/EBITDA
¥2,228.67
+29.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=913.54M
Dividend Discount (DDM)
¥510.26
-70.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.02, r=10%, g=2%
Book Value (P/B)
¥1,884.45
+9.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2536.76, ROE=8.2%, g=3%, r=10%
Reverse DCF
¥1,725.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.5% | Historical: 0%
Margin of Safety
¥3,290.30
+90.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4387.06, 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.