EXTREME CO.,LTD.

6033 TSE Industrials Services
TSE Growth
¥1,720.00
+0.00%
Delayed · cached 15 min

Fair value analysis

6033
EXTREME CO.,LTD.
IndustrialsServices
¥1,720.00
Close used for this calculation
¥3,844.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
84/100
Profitability19/25
Returns19/25
Balance Sheet21/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
84Prof.19/25Ret.19/25Eff.25/25B.Sht21/25Growth25/25

Consensus fair value

¥3,844.40
Below FV
▲ +123.5% against the close used
Model range ¥2,458.58 – ¥5,942.20
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¥2,458.58Fair value¥3,844.40Bull¥5,942.20
FairClose
52-week traded range
52W low ¥1,253.0052W high ¥1,735.00

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

Valuation summary

Trading below the consensus fair value

EXTREME CO.,LTD. closed at ¥1,720.00, 55.3% below the consensus fair value of ¥3,844.40 drawn from 9 valuation models.

Financial DNA score 84/100 — Exceptional. P/E of 7.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,913.64
+69.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,520.66
+46.6%
√(22.5 × EPS × BVPS)
EPS=220, BVPS=1283.58
P/E Fair Value
¥4,400.00
+155.8%
EPS × 20x (sector P/E)
EPS=220, Sector P/E=20x
Peter Lynch (PEG)
¥5,942.20
+245.5%
EPS × Growth% (PEG = 1 is fair)
EPS=220, g=27%
EV/EBITDA
¥4,934.03
+186.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.5B
Dividend Discount (DDM)
¥3,343.68
+94.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=61.92, r=10%, g=8%
Book Value (P/B)
¥4,011.19
+133.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1283.58, ROE=18.5%, g=6%, r=10%
Reverse DCF
¥1,720.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 27%
Margin of Safety
¥2,458.58
+42.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3278.1, 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.