ASANTE INCORPORATED

6073 TSE Industrials Services
TSE Prime
¥1,531.00
+0.26%
Delayed · cached 15 min

Fair value analysis

6073
ASANTE INCORPORATED
IndustrialsServices
¥1,531.00
Close used for this calculation
¥662.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability12/25
Returns1/25
Balance Sheet18/25
Efficiency9/25
Growth14/25
Average
Quality radar
40Prof.12/25Ret.1/25Eff.9/25B.Sht18/25Growth14/25

Consensus fair value

¥662.68
Above FV
▼ -56.7% against the close used
Model range ¥274.79 – ¥998.18
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¥274.79Fair value¥662.68Bull¥998.18
FairClose
52-week traded range
52W low ¥1,307.0052W high ¥1,728.00

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

Valuation summary

Trading above the consensus fair value

ASANTE INCORPORATED closed at ¥1,531.00, 131.0% above the consensus fair value of ¥662.68 drawn from 9 valuation models.

Financial DNA score 40/100 — Average. P/E of 54.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥526.48
-65.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥787.58
-48.6%
√(22.5 × EPS × BVPS)
EPS=28.09, BVPS=981.41 · outside Graham range (P/E 54.5, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥561.80
-63.3%
EPS × 20x (sector P/E)
EPS=28.09, Sector P/E=20x
Peter Lynch (PEG)
¥478.37
-68.8%
EPS × Growth% (PEG = 1 is fair)
EPS=28.09, g=17%
EV/EBITDA
¥998.18
-34.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=997.88M
Dividend Discount (DDM)
¥790.57
-48.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=62.01, r=10%, g=2%
Book Value (P/B)
¥274.79
-82.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=981.41, ROE=2.8%, g=3%, r=10%
Reverse DCF
¥1,531.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.7% | Historical: -17%
Margin of Safety
¥468.97
-69.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=625.29, 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.