ENSHU Limited

6218 TSE Industrials Machinery
TSE Standard
¥652.00
-1.66%
Delayed · cached 15 min

Fair value analysis

6218
ENSHU Limited
IndustrialsMachinery
¥652.00
Close used for this calculation
¥692.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability10/25
Returns12/25
Balance Sheet13/25
Efficiency16/25
Growth11/25
Good
Quality radar
51Prof.10/25Ret.12/25Eff.16/25B.Sht13/25Growth11/25

Consensus fair value

¥692.62
Near FV
▲ +6.2% against the close used
Model range ¥127.19 – ¥2,688.45
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¥127.19Fair value¥692.62Bull¥2,688.45
FairClose
52-week traded range
52W low ¥485.0052W high ¥693.00

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

Valuation summary

Trading close to the consensus fair value

ENSHU Limited closed at ¥652.00, 5.9% below the consensus fair value of ¥692.62 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 17.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,688.45
+312.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,188.15
+82.2%
√(22.5 × EPS × BVPS)
EPS=37.53, BVPS=1671.79
P/E Fair Value
¥750.60
+15.1%
EPS × 20x (sector P/E)
EPS=37.53, Sector P/E=20x
Peter Lynch (PEG)
¥398.94
-38.8%
EPS × Growth% (PEG = 1 is fair)
EPS=37.53, g=10.6%
EV/EBITDA
¥350.81
-46.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.37B
Dividend Discount (DDM)
¥127.19
-80.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.98, r=10%, g=2%
Book Value (P/B)
¥384.51
-41.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1671.79, ROE=2.3%, g=3%, r=10%
Reverse DCF
¥652.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: -10.6%
Margin of Safety
¥1,156.80
+77.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1542.4, 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.