HIRANO TECSEED CO.,LTD.

6245 TSE Industrials Machinery
TSE Standard
¥1,763.00
-1.56%
Delayed · cached 15 min

Fair value analysis

6245
HIRANO TECSEED CO.,LTD.
IndustrialsMachinery
¥1,763.00
Close used for this calculation
¥2,687.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability12/25
Returns5/25
Balance Sheet21/25
Efficiency11/25
Growth22/25
Average
Quality radar
49Prof.12/25Ret.5/25Eff.11/25B.Sht21/25Growth22/25

Consensus fair value

¥2,687.82
Below FV
▲ +52.5% against the close used
Model range ¥140.74 – ¥4,991.64
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¥140.74Fair value¥2,687.82Bull¥4,991.64
FairClose
52-week traded range
52W low ¥1,532.0052W high ¥2,520.00

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

Valuation summary

Trading below the consensus fair value

HIRANO TECSEED CO.,LTD. closed at ¥1,763.00, 34.4% below the consensus fair value of ¥2,687.82 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 20.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,991.64
+183.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,250.08
+27.6%
√(22.5 × EPS × BVPS)
EPS=86.79, BVPS=2592.65
P/E Fair Value
¥1,735.80
-1.5%
EPS × 20x (sector P/E)
EPS=86.79, Sector P/E=20x
Peter Lynch (PEG)
¥1,678.52
-4.8%
EPS × Growth% (PEG = 1 is fair)
EPS=86.79, g=19.3%
EV/EBITDA
¥1,334.13
-24.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.43B
Dividend Discount (DDM)
¥1,069.96
-39.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=83.92, r=10%, g=2%
Book Value (P/B)
¥140.74
-92.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2592.65, ROE=3.4%, g=3%, r=10%
Reverse DCF
¥1,763.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.4% | Historical: -19.3%
Margin of Safety
¥2,244.38
+27.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2992.51, 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.