Brangista Inc.

6176 TSE Industrials Services
TSE Standard
¥1,058.00
-2.85%
Delayed · cached 15 min

Fair value analysis

6176
Brangista Inc.
IndustrialsServices
¥1,058.00
Close used for this calculation
¥1,047.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability21/25
Returns10/25
Balance Sheet21/25
Efficiency12/25
Growth12/25
Good
Quality radar
64Prof.21/25Ret.10/25Eff.12/25B.Sht21/25Growth12/25

Consensus fair value

¥1,047.47
Near FV
▼ -1.0% against the close used
Model range ¥652.85 – ¥1,531.73
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¥652.85Fair value¥1,047.47Bull¥1,531.73
FairClose
52-week traded range
52W low ¥678.0052W high ¥1,168.00

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

Valuation summary

Trading close to the consensus fair value

Brangista Inc. closed at ¥1,058.00, 1.0% above the consensus fair value of ¥1,047.47 drawn from 8 valuation models.

Financial DNA score 64/100 — Good. P/E of 21.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥892.73
-15.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥722.66
-31.7%
√(22.5 × EPS × BVPS)
EPS=49.8, BVPS=466.08 · outside Graham range (P/E 21.2, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥996.00
-5.9%
EPS × 20x (sector P/E)
EPS=49.8, Sector P/E=20x
Peter Lynch (PEG)
¥1,494.00
+41.2%
EPS × Growth% (PEG = 1 is fair)
EPS=49.8, g=30%
EV/EBITDA
¥1,531.73
+44.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.15B
Book Value (P/B)
¥908.85
-14.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=466.08, ROE=13.8%, g=6%, r=10%
Reverse DCF
¥1,058.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8% | Historical: 32.4%
Margin of Safety
¥652.85
-38.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=870.46, 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.