DAIHATSU INFINEARTH MFG.CO.,LTD.

6023 TSE Automobiles Transportation Equipment
TSE Standard
¥3,160.00
+1.44%
Delayed · cached 15 min

Fair value analysis

6023
DAIHATSU INFINEARTH MFG.CO.,LTD.
AutomobilesTransportation Equipment
¥3,160.00
Close used for this calculation
¥4,806.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability19/25
Returns14/25
Balance Sheet3/25
Efficiency18/25
Growth23/25
Good
Quality radar
54Prof.19/25Ret.14/25Eff.18/25B.Sht3/25Growth23/25

Consensus fair value

¥4,806.06
Below FV
▲ +52.1% against the close used
Model range ¥3,117.04 – ¥6,987.00
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¥3,117.04Fair value¥4,806.06Bull¥6,987.00
FairClose
52-week traded range
52W low ¥2,050.0052W high ¥3,495.00

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

Valuation summary

Trading below the consensus fair value

DAIHATSU INFINEARTH MFG.CO.,LTD. closed at ¥3,160.00, 34.2% below the consensus fair value of ¥4,806.06 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 13.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,622.84
+46.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,187.32
+0.9%
√(22.5 × EPS × BVPS)
EPS=232.9, BVPS=1938.65
P/E Fair Value
¥4,658.00
+47.4%
EPS × 20x (sector P/E)
EPS=232.9, Sector P/E=20x
Peter Lynch (PEG)
¥6,987.00
+121.1%
EPS × Growth% (PEG = 1 is fair)
EPS=232.9, g=30%
EV/EBITDA
¥6,815.20
+115.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.7B
Dividend Discount (DDM)
¥3,719.95
+17.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=68.89, r=10%, g=8%
Book Value (P/B)
¥3,247.24
+2.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1938.65, ROE=12.7%, g=6%, r=10%
Reverse DCF
¥3,160.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 31.7%
Margin of Safety
¥3,117.04
-1.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4156.05, 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.