LOBTEX Co.,Ltd.

5969 TSE Metals Metal Products
TSE Standard
¥1,184.00
+0.00%
Delayed · cached 15 min

Fair value analysis

5969
LOBTEX Co.,Ltd.
MetalsMetal Products
¥1,184.00
Close used for this calculation
¥1,209.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability10/25
Returns12/25
Balance Sheet18/25
Efficiency16/25
Growth11/25
Good
Quality radar
56Prof.10/25Ret.12/25Eff.16/25B.Sht18/25Growth11/25

Consensus fair value

¥1,209.12
Near FV
▲ +2.1% against the close used
Model range ¥381.93 – ¥1,973.22
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¥381.93Fair value¥1,209.12Bull¥1,973.22
FairClose
52-week traded range
52W low ¥1,153.0052W high ¥1,498.00

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

Valuation summary

Trading close to the consensus fair value

LOBTEX Co.,Ltd. closed at ¥1,184.00, 2.1% below the consensus fair value of ¥1,209.12 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 18.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,506.68
+27.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,973.22
+66.7%
√(22.5 × EPS × BVPS)
EPS=65.77, BVPS=2631.11
P/E Fair Value
¥1,315.40
+11.1%
EPS × 20x (sector P/E)
EPS=65.77, Sector P/E=20x
Peter Lynch (PEG)
¥922.75
-22.1%
EPS × Growth% (PEG = 1 is fair)
EPS=65.77, g=14%
EV/EBITDA
¥834.12
-29.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=405M
Dividend Discount (DDM)
¥381.93
-67.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.96, r=10%, g=2%
Book Value (P/B)
¥657.78
-44.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2631.11, ROE=2.5%, g=3%, r=10%
Reverse DCF
¥1,184.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: -14%
Margin of Safety
¥1,198.83
+1.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1598.43, 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.