Marumae Co.,Ltd.
TSE Prime
¥1,810.00
-4.28%
Delayed · cached 15 min
Fair value analysis
6264
Marumae Co.,Ltd.
¥1,810.00
Close used for this calculation
¥2,144.95Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
¥2,144.95
Below FV▲ +18.5% against the close used
Model range ¥1,147.15 – ¥2,870.02
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¥1,147.15Fair value¥2,144.95Bull¥2,870.02
FairClose
52-week traded range
52W low ¥862.0052W high ¥3,105.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Marumae Co.,Ltd. closed at ¥1,810.00, 15.6% below the consensus fair value of ¥2,144.95 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 16.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,445.74
+35.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,245.93
-31.2%
√(22.5 × EPS × BVPS)
EPS=107.11, BVPS=644.13 · outside Graham range (P/E 16.9, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥2,142.20
+18.4%
EPS × 20x (sector P/E)
EPS=107.11, Sector P/E=20x
Peter Lynch (PEG)
¥1,147.15
-36.6%
EPS × Growth% (PEG = 1 is fair)
EPS=107.11, g=10.7%
EV/EBITDA
¥2,870.02
+58.6%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=3.16B
Dividend Discount (DDM)
¥2,160.05
+19.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40, r=10%, g=8%
Book Value (P/B)
¥1,706.94
-5.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=644.13, ROE=16.6%, g=6%, r=10%
Reverse DCF
¥1,810.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: 10.7%
Margin of Safety
¥1,458.47
-19.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1944.62, 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.