Yoshicon Co.,Ltd.

5280 TSE Real Estate Real Estate
TSE Standard
¥2,198.00
+0.27%
Delayed · cached 15 min

Fair value analysis

5280
Yoshicon Co.,Ltd.
Real EstateReal Estate
¥2,198.00
Close used for this calculation
¥6,671.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability15/25
Returns15/25
Balance Sheet18/25
Efficiency25/25
Growth19/25
Strong
Quality radar
73Prof.15/25Ret.15/25Eff.25/25B.Sht18/25Growth19/25

Consensus fair value

¥6,671.31
Below FV
▲ +203.5% against the close used
Model range ¥3,592.88 – ¥7,756.43
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¥3,592.88Fair value¥6,671.31Bull¥7,756.43
FairClose
52-week traded range
52W low ¥2,107.0052W high ¥3,150.00

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

Valuation summary

Trading below the consensus fair value

Yoshicon Co.,Ltd. closed at ¥2,198.00, 67.1% below the consensus fair value of ¥6,671.31 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 5.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,494.39
+241.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,992.42
+172.6%
√(22.5 × EPS × BVPS)
EPS=377.57, BVPS=4226.92
P/E Fair Value
¥7,551.40
+243.6%
EPS × 20x (sector P/E)
EPS=377.57, Sector P/E=20x
Peter Lynch (PEG)
¥4,832.90
+119.9%
EPS × Growth% (PEG = 1 is fair)
EPS=377.57, g=12.8%
EV/EBITDA
¥7,756.43
+252.9%
(EBITDA × 16.4x − Net Debt) ÷ Shares
EBITDA=3.98B
Dividend Discount (DDM)
¥4,593.38
+109.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=85.06, r=10%, g=8%
Book Value (P/B)
¥3,592.88
+63.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4226.92, ROE=9.4%, g=6%, r=10%
Reverse DCF
¥2,198.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 12.8%
Margin of Safety
¥5,259.55
+139.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7012.74, 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.