UNIVERSAL ENGEISHA CO.,LTD

6061 TSE Industrials Services
TSE Standard
¥3,080.00
+0.00%
Delayed · cached 15 min

Fair value analysis

6061
UNIVERSAL ENGEISHA CO.,LTD
IndustrialsServices
¥3,080.00
Close used for this calculation
¥8,498.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability19/25
Returns18/25
Balance Sheet23/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
82Prof.19/25Ret.18/25Eff.22/25B.Sht23/25Growth20/25

Consensus fair value

¥8,498.81
Below FV
▲ +175.9% against the close used
Model range ¥5,038.00 – ¥11,859.76
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¥5,038.00Fair value¥8,498.81Bull¥11,859.76
FairClose
52-week traded range
52W low ¥2,553.0052W high ¥3,475.00

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

Valuation summary

Trading below the consensus fair value

UNIVERSAL ENGEISHA CO.,LTD closed at ¥3,080.00, 63.8% below the consensus fair value of ¥8,498.81 drawn from 8 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 7.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,976.03
+191.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,038.00
+63.6%
√(22.5 × EPS × BVPS)
EPS=388.23, BVPS=2905.66
P/E Fair Value
¥7,764.60
+152.1%
EPS × 20x (sector P/E)
EPS=388.23, Sector P/E=20x
Peter Lynch (PEG)
¥9,814.45
+218.7%
EPS × Growth% (PEG = 1 is fair)
EPS=388.23, g=25.3%
EV/EBITDA
¥11,859.76
+285.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.06B
Book Value (P/B)
¥5,956.60
+93.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2905.66, ROE=14.2%, g=6%, r=10%
Reverse DCF
¥3,080.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.6% | Historical: 25.3%
Margin of Safety
¥5,444.66
+76.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7259.54, 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.