HISAKA WORKS,LTD.

6247 TSE Industrials Machinery
TSE Prime
¥1,661.00
-2.06%
Delayed · cached 15 min

Fair value analysis

6247
HISAKA WORKS,LTD.
IndustrialsMachinery
¥1,661.00
Close used for this calculation
¥2,519.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability15/25
Returns11/25
Balance Sheet18/25
Efficiency20/25
Growth19/25
Good
Quality radar
64Prof.15/25Ret.11/25Eff.20/25B.Sht18/25Growth19/25

Consensus fair value

¥2,519.60
Below FV
▲ +51.7% against the close used
Model range ¥1,348.06 – ¥3,045.24
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¥1,348.06Fair value¥2,519.60Bull¥3,045.24
FairClose
52-week traded range
52W low ¥1,322.0052W high ¥1,824.00

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

Valuation summary

Trading below the consensus fair value

HISAKA WORKS,LTD. closed at ¥1,661.00, 34.1% below the consensus fair value of ¥2,519.60 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 12.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,584.54
+55.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,655.67
+59.9%
√(22.5 × EPS × BVPS)
EPS=130.21, BVPS=2407.25
P/E Fair Value
¥2,604.20
+56.8%
EPS × 20x (sector P/E)
EPS=130.21, Sector P/E=20x
Peter Lynch (PEG)
¥1,794.29
+8.0%
EPS × Growth% (PEG = 1 is fair)
EPS=130.21, g=13.8%
EV/EBITDA
¥3,045.24
+83.3%
(EBITDA × 16.9x − Net Debt) ÷ Shares
EBITDA=5.05B
Dividend Discount (DDM)
¥2,968.87
+78.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.98, r=10%, g=8%
Book Value (P/B)
¥1,348.06
-18.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2407.25, ROE=5.6%, g=6%, r=10%
Reverse DCF
¥1,661.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 13.8%
Margin of Safety
¥1,961.10
+18.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2614.8, 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.