Wesco Holdings Inc.

6091 TSE Industrials Services
TSE Standard
¥876.00
-0.45%
Delayed · cached 15 min

Fair value analysis

6091
Wesco Holdings Inc.
IndustrialsServices
¥876.00
Close used for this calculation
¥1,050.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability6/25
Returns5/25
Balance Sheet21/25
Efficiency16/25
Growth12/25
Average
Quality radar
48Prof.6/25Ret.5/25Eff.16/25B.Sht21/25Growth12/25

Consensus fair value

¥1,050.88
Below FV
▲ +20.0% against the close used
Model range ¥56.02 – ¥1,432.10
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¥56.02Fair value¥1,050.88Bull¥1,432.10
FairClose
52-week traded range
52W low ¥801.0052W high ¥958.00

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

Valuation summary

Trading below the consensus fair value

Wesco Holdings Inc. closed at ¥876.00, 16.6% below the consensus fair value of ¥1,050.88 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 15.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,432.10
+63.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,229.85
+40.4%
√(22.5 × EPS × BVPS)
EPS=56.02, BVPS=1200
P/E Fair Value
¥1,120.40
+27.9%
EPS × 20x (sector P/E)
EPS=56.02, Sector P/E=20x
Peter Lynch (PEG)
¥56.02
-93.6%
EPS × Growth% (PEG = 1 is fair)
EPS=56.02, g=1%
EV/EBITDA
¥911.07
+4.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.26B
Dividend Discount (DDM)
¥306.03
-65.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24, r=10%, g=2%
Book Value (P/B)
¥303.43
-65.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1200, ROE=4.8%, g=3%, r=10%
Reverse DCF
¥876.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: -1%
Margin of Safety
¥945.59
+7.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1260.78, 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.