Solasto Corporation

6197 TSE Industrials Services
TSE Prime
¥1,118.00
Delayed · cached 15 min

Fair value analysis

6197
Solasto Corporation
IndustrialsServices
¥1,118.00
Close used for this calculation
¥800.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability9/25
Returns12/25
Balance Sheet11/25
Efficiency6/25
Growth1/25
Average
Quality radar
38Prof.9/25Ret.12/25Eff.6/25B.Sht11/25Growth1/25

Consensus fair value

¥800.91
Above FV
▼ -28.4% against the close used
Model range ¥67.76 – ¥927.40
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¥67.76Fair value¥800.91Bull¥927.40
FairClose
52-week traded range
52W low ¥439.0052W high ¥1,119.00

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

Valuation summary

Trading above the consensus fair value

Solasto Corporation closed at ¥1,118.00, 39.6% above the consensus fair value of ¥800.91 drawn from 8 valuation models.

Financial DNA score 38/100 — Average. P/E of 27.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥925.75
-17.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.7%, r=10%, tg=3%, n=10yr
Graham Number
¥487.54
-56.4%
√(22.5 × EPS × BVPS)
EPS=40.82, BVPS=258.8 · outside Graham range (P/E 27.4, P/B 4.3) — asset-light, treat as a rough floor
P/E Fair Value
¥816.40
-27.0%
EPS × 20x (sector P/E)
EPS=40.82, Sector P/E=20x
Peter Lynch (PEG)
¥67.76
-93.9%
EPS × Growth% (PEG = 1 is fair)
EPS=40.82, g=1.7%
EV/EBITDA
¥927.40
-17.0%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=8.8B
Book Value (P/B)
¥488.02
-56.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=258.8, ROE=16.2%, g=3%, r=10%
Reverse DCF
¥1,118.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.4% | Historical: 1.7%
Margin of Safety
¥557.42
-50.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=743.23, 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.