VECTOR INC.

6058 TSE Industrials Services
TSE Prime
¥1,880.00
-0.37%
Delayed · cached 15 min

Fair value analysis

6058
VECTOR INC.
IndustrialsServices
¥1,880.00
Close used for this calculation
¥2,892.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability19/25
Returns20/25
Balance Sheet18/25
Efficiency16/25
Growth23/25
Strong
Quality radar
73Prof.19/25Ret.20/25Eff.16/25B.Sht18/25Growth23/25

Consensus fair value

¥2,892.40
Below FV
▲ +53.9% against the close used
Model range ¥1,051.18 – ¥4,185.50
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¥1,051.18Fair value¥2,892.40Bull¥4,185.50
FairClose
52-week traded range
52W low ¥1,061.0052W high ¥2,188.00

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

Valuation summary

Trading below the consensus fair value

VECTOR INC. closed at ¥1,880.00, 35.0% below the consensus fair value of ¥2,892.40 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 17.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,185.50
+122.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,051.18
-44.1%
√(22.5 × EPS × BVPS)
EPS=108.93, BVPS=450.84 · outside Graham range (P/E 17.3, P/B 4.2) — asset-light, treat as a rough floor
P/E Fair Value
¥2,178.60
+15.9%
EPS × 20x (sector P/E)
EPS=108.93, Sector P/E=20x
Peter Lynch (PEG)
¥2,759.20
+46.8%
EPS × Growth% (PEG = 1 is fair)
EPS=108.93, g=25.3%
EV/EBITDA
¥3,689.46
+96.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.98B
Dividend Discount (DDM)
¥1,786.75
-5.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.09, r=10%, g=8%
Book Value (P/B)
¥2,344.36
+24.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=450.84, ROE=26.8%, g=6%, r=10%
Reverse DCF
¥1,880.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.2% | Historical: 25.3%
Margin of Safety
¥1,853.82
-1.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2471.76, 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.