UCHIYAMA HOLDINGS Co.,Ltd.

6059 TSE Industrials Services
TSE Standard
¥364.00
-0.55%
Delayed · cached 15 min

Fair value analysis

6059
UCHIYAMA HOLDINGS Co.,Ltd.
IndustrialsServices
¥364.00
Close used for this calculation
¥284.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Profitability4/25
Returns10/25
Balance Sheet7/25
Efficiency9/25
Growth3/25
Weak
Quality radar
30Prof.4/25Ret.10/25Eff.9/25B.Sht7/25Growth3/25

Consensus fair value

¥284.78
Above FV
▼ -21.8% against the close used
Model range ¥19.97 – ¥505.03
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¥19.97Fair value¥284.78Bull¥505.03
FairClose
52-week traded range
52W low ¥331.0052W high ¥407.00

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

Valuation summary

Trading above the consensus fair value

UCHIYAMA HOLDINGS Co.,Ltd. closed at ¥364.00, 27.8% above the consensus fair value of ¥284.78 drawn from 8 valuation models.

Financial DNA score 30/100 — Weak. P/E of 23.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥286.01
-21.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥505.03
+38.7%
√(22.5 × EPS × BVPS)
EPS=15.26, BVPS=742.86
P/E Fair Value
¥305.20
-16.2%
EPS × 20x (sector P/E)
EPS=15.26, Sector P/E=20x
EV/EBITDA
¥19.97
-94.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.02B
Dividend Discount (DDM)
¥127.63
-64.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.01, r=10%, g=2%
Book Value (P/B)
¥156.00
-57.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=742.86, ROE=2.1%, g=3%, r=10%
Reverse DCF
¥364.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 0%
Margin of Safety
¥274.06
-24.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=365.41, 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.