WILL GROUP,INC.

6089 TSE Industrials Services
TSE Prime
¥1,126.00
-0.71%
Delayed · cached 15 min

Fair value analysis

6089
WILL GROUP,INC.
IndustrialsServices
¥1,126.00
Close used for this calculation
¥2,247.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability8/25
Returns18/25
Balance Sheet15/25
Efficiency23/25
Growth16/25
Good
Quality radar
64Prof.8/25Ret.18/25Eff.23/25B.Sht15/25Growth16/25

Consensus fair value

¥2,247.62
Below FV
▲ +99.6% against the close used
Model range ¥561.34 – ¥3,591.65
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¥561.34Fair value¥2,247.62Bull¥3,591.65
FairClose
52-week traded range
52W low ¥961.0052W high ¥1,310.00

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

Valuation summary

Trading below the consensus fair value

WILL GROUP,INC. closed at ¥1,126.00, 49.9% below the consensus fair value of ¥2,247.62 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 11.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,591.65
+219.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,226.93
+9.0%
√(22.5 × EPS × BVPS)
EPS=101.01, BVPS=662.35
P/E Fair Value
¥2,020.20
+79.4%
EPS × 20x (sector P/E)
EPS=101.01, Sector P/E=20x
Peter Lynch (PEG)
¥847.47
-24.7%
EPS × Growth% (PEG = 1 is fair)
EPS=101.01, g=8.4%
EV/EBITDA
¥2,260.55
+100.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.63B
Dividend Discount (DDM)
¥561.34
-50.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=44.03, r=10%, g=2%
Book Value (P/B)
¥879.98
-21.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=662.35, ROE=12.3%, g=3%, r=10%
Reverse DCF
¥1,126.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.8% | Historical: -8.4%
Margin of Safety
¥1,709.70
+51.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2279.59, 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.