ES NETWORKS CO.,LTD.

5867 TSE Industrials Services
TSE Growth
¥1,281.00
+0.00%
Delayed · cached 15 min

Fair value analysis

5867
ES NETWORKS CO.,LTD.
IndustrialsServices
¥1,281.00
Close used for this calculation
¥1,440.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability17/25
Returns10/25
Balance Sheet21/25
Efficiency18/25
Growth19/25
Strong
Quality radar
66Prof.17/25Ret.10/25Eff.18/25B.Sht21/25Growth19/25

Consensus fair value

¥1,440.97
Near FV
▲ +12.5% against the close used
Model range ¥928.87 – ¥2,697.79
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¥928.87Fair value¥1,440.97Bull¥2,697.79
FairClose
52-week traded range
52W low ¥1,107.0052W high ¥1,424.00

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

Valuation summary

Trading below the consensus fair value

ES NETWORKS CO.,LTD. closed at ¥1,281.00, 11.1% below the consensus fair value of ¥1,440.97 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 17.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,331.44
+3.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥948.43
-26.0%
√(22.5 × EPS × BVPS)
EPS=71.78, BVPS=556.96 · outside Graham range (P/E 17.9, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,435.60
+12.1%
EPS × 20x (sector P/E)
EPS=71.78, Sector P/E=20x
Peter Lynch (PEG)
¥1,105.41
-13.7%
EPS × Growth% (PEG = 1 is fair)
EPS=71.78, g=15.4%
EV/EBITDA
¥1,821.86
+42.2%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=327.05M
Dividend Discount (DDM)
¥2,697.79
+110.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.96, r=10%, g=8%
Book Value (P/B)
¥1,028.98
-19.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=556.96, ROE=13.4%, g=6%, r=10%
Reverse DCF
¥1,281.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.6% | Historical: 15.4%
Margin of Safety
¥928.87
-27.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1238.49, 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.