Canare Electric Co.,Ltd.

5819 TSE Metals Nonferrous Metals
TSE Standard
¥1,730.00
+0.46%
Delayed · cached 15 min

Fair value analysis

5819
Canare Electric Co.,Ltd.
MetalsNonferrous Metals
¥1,730.00
Close used for this calculation
¥4,001.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability17/25
Returns13/25
Balance Sheet23/25
Efficiency25/25
Growth22/25
Strong
Quality radar
78Prof.17/25Ret.13/25Eff.25/25B.Sht23/25Growth22/25

Consensus fair value

¥4,001.07
Below FV
▲ +131.3% against the close used
Model range ¥341.81 – ¥4,890.74
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¥341.81Fair value¥4,001.07Bull¥4,890.74
FairClose
52-week traded range
52W low ¥1,707.0052W high ¥2,137.00

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

Valuation summary

Trading below the consensus fair value

Canare Electric Co.,Ltd. closed at ¥1,730.00, 56.8% below the consensus fair value of ¥4,001.07 drawn from 9 valuation models.

Financial DNA score 78/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,890.74
+182.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,321.65
+92.0%
√(22.5 × EPS × BVPS)
EPS=175.74, BVPS=2790.32
P/E Fair Value
¥3,514.80
+103.2%
EPS × 20x (sector P/E)
EPS=175.74, Sector P/E=20x
Peter Lynch (PEG)
¥2,674.76
+54.6%
EPS × Growth% (PEG = 1 is fair)
EPS=175.74, g=15.2%
EV/EBITDA
¥4,661.33
+169.4%
(EBITDA × 17.6x − Net Debt) ÷ Shares
EBITDA=1.81B
Dividend Discount (DDM)
¥3,568.64
+106.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=66.09, r=10%, g=8%
Book Value (P/B)
¥341.81
-80.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2790.32, ROE=6.5%, g=6%, r=10%
Reverse DCF
¥1,730.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 15.2%
Margin of Safety
¥2,931.80
+69.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3909.06, 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.