ISHIZUKA GLASS CO.,LTD.

5204 TSE Materials Glass and Ceramics Products
TSE Standard
¥3,030.00
+0.33%
Delayed · cached 15 min

Fair value analysis

5204
ISHIZUKA GLASS CO.,LTD.
MaterialsGlass and Ceramics Products
¥3,030.00
Close used for this calculation
¥5,831.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability9/25
Returns15/25
Balance Sheet13/25
Efficiency23/25
Growth12/25
Good
Quality radar
60Prof.9/25Ret.15/25Eff.23/25B.Sht13/25Growth12/25

Consensus fair value

¥5,831.22
Below FV
▲ +92.4% against the close used
Model range ¥1,173.82 – ¥20,285.66
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¥1,173.82Fair value¥5,831.22Bull¥20,285.66
FairClose
52-week traded range
52W low ¥2,730.0052W high ¥4,000.00

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

Valuation summary

Trading below the consensus fair value

ISHIZUKA GLASS CO.,LTD. closed at ¥3,030.00, 48.0% below the consensus fair value of ¥5,831.22 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 4.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥12,460.58
+311.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
¥11,354.16
+274.7%
√(22.5 × EPS × BVPS)
EPS=624.02, BVPS=9181.82
P/E Fair Value
¥12,480.40
+311.9%
EPS × 20x (sector P/E)
EPS=624.02, Sector P/E=20x
Peter Lynch (PEG)
¥2,377.52
-21.5%
EPS × Growth% (PEG = 1 is fair)
EPS=624.02, g=3.8%
EV/EBITDA
¥20,285.66
+569.5%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=9.06B
Dividend Discount (DDM)
¥1,173.82
-61.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.99, r=10%, g=3.8%
Book Value (P/B)
¥5,176.82
+70.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9181.82, ROE=7.3%, g=3.8%, r=10%
Reverse DCF
¥3,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 3.8%
Margin of Safety
¥9,073.79
+199.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12098.38, 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.