INUNEKO-SEIKATSU Co.,Ltd.

556A TSE Consumer Discretionary Retail Trade
TSE Growth
¥2,230.00
-1.59%
Delayed · cached 15 min

Fair value analysis

556A
INUNEKO-SEIKATSU Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥2,230.00
Close used for this calculation
¥3,660.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability8/25
Returns19/25
Balance Sheet21/25
Efficiency18/25
Growth8/25
Strong
Quality radar
66Prof.8/25Ret.19/25Eff.18/25B.Sht21/25Growth8/25

Consensus fair value

¥3,660.75
Below FV
▲ +64.2% against the close used
Model range ¥1,810.29 – ¥4,323.80
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¥1,810.29Fair value¥3,660.75Bull¥4,323.80
FairClose
52-week traded range
52W low ¥1,845.0052W high ¥4,900.00

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

Valuation summary

Trading below the consensus fair value

INUNEKO-SEIKATSU Co.,Ltd. closed at ¥2,230.00, 39.1% below the consensus fair value of ¥3,660.75 drawn from 7 valuation models.

Financial DNA score 66/100 — Strong. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,011.44
+79.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,810.29
-18.8%
√(22.5 × EPS × BVPS)
EPS=216.19, BVPS=673.72 · outside Graham range (P/E 10.3, P/B 3.3) — asset-light, treat as a rough floor
P/E Fair Value
¥4,323.80
+93.9%
EPS × 20x (sector P/E)
EPS=216.19, Sector P/E=20x
EV/EBITDA
¥2,621.14
+17.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=605.6M
Book Value (P/B)
¥4,177.04
+87.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=673.72, ROE=46.4%, g=3%, r=10%
Reverse DCF
¥2,230.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.9% | Historical: 0%
Margin of Safety
¥2,536.38
+13.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3381.84, 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.