GDEP ADVANCE,Inc.

5885 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥3,180.00
-4.65%
Delayed · cached 15 min

Fair value analysis

5885
GDEP ADVANCE,Inc.
Consumer DiscretionaryWholesale Trade
¥3,180.00
Close used for this calculation
¥2,957.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability21/25
Returns13/25
Balance Sheet10/25
Efficiency9/25
Growth15/25
Good
Quality radar
53Prof.21/25Ret.13/25Eff.9/25B.Sht10/25Growth15/25

Consensus fair value

¥2,957.33
Near FV
▼ -7.0% against the close used
Model range ¥1,444.27 – ¥4,207.86
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¥1,444.27Fair value¥2,957.33Bull¥4,207.86
FairClose
52-week traded range
52W low ¥2,400.0052W high ¥3,500.00

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

Valuation summary

Trading close to the consensus fair value

GDEP ADVANCE,Inc. closed at ¥3,180.00, 7.5% above the consensus fair value of ¥2,957.33 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 22.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,870.17
-9.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,444.27
-54.6%
√(22.5 × EPS × BVPS)
EPS=144.6, BVPS=641.13 · outside Graham range (P/E 22, P/B 5) — asset-light, treat as a rough floor
P/E Fair Value
¥2,892.00
-9.1%
EPS × 20x (sector P/E)
EPS=144.6, Sector P/E=20x
Peter Lynch (PEG)
¥4,207.86
+32.3%
EPS × Growth% (PEG = 1 is fair)
EPS=144.6, g=29.1%
EV/EBITDA
¥3,975.91
+25.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.2B
Dividend Discount (DDM)
¥2,369.74
-25.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=43.88, r=10%, g=8%
Book Value (P/B)
¥2,994.07
-5.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=641.13, ROE=24.7%, g=6%, r=10%
Reverse DCF
¥3,180.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.4% | Historical: 29.1%
Margin of Safety
¥1,801.61
-43.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2402.15, 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.