Moriya Transportation Engineering and Manufacturing Co.,Ltd.
TSE Standard
¥2,153.00
-2.14%
Delayed · cached 15 min
Fair value analysis
6226
Moriya Transportation Engineering and Manufacturing Co.,Ltd.
¥2,153.00
Close used for this calculation
¥2,494.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
¥2,494.13
Below FV▲ +15.8% against the close used
Model range ¥1,056.31 – ¥3,524.10
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¥1,056.31Fair value¥2,494.13Bull¥3,524.10
FairClose
52-week traded range
52W low ¥1,855.0052W high ¥3,215.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Moriya Transportation Engineering and Manufacturing Co.,Ltd. closed at ¥2,153.00, 13.7% below the consensus fair value of ¥2,494.13 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 18.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,331.66
+8.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,056.31
-50.9%
√(22.5 × EPS × BVPS)
EPS=117.47, BVPS=422.16 · outside Graham range (P/E 18.3, P/B 5.1) — asset-light, treat as a rough floor
P/E Fair Value
¥2,349.40
+9.1%
EPS × 20x (sector P/E)
EPS=117.47, Sector P/E=20x
Peter Lynch (PEG)
¥3,524.10
+63.7%
EPS × Growth% (PEG = 1 is fair)
EPS=117.47, g=30%
EV/EBITDA
¥3,192.53
+48.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.25B
Dividend Discount (DDM)
¥3,185.58
+48.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.99, r=10%, g=8%
Book Value (P/B)
¥2,680.70
+24.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=422.16, ROE=31.4%, g=6%, r=10%
Reverse DCF
¥2,153.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: 37.9%
Margin of Safety
¥1,434.34
-33.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1912.46, 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.