ISEKI & CO.,LTD.

6310 TSE Industrials Machinery
TSE Prime
¥1,849.00
+0.22%
Delayed · cached 15 min

Fair value analysis

6310
ISEKI & CO.,LTD.
IndustrialsMachinery
¥1,849.00
Close used for this calculation
¥2,062.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability6/25
Returns12/25
Balance Sheet6/25
Efficiency18/25
Growth9/25
Average
Quality radar
42Prof.6/25Ret.12/25Eff.18/25B.Sht6/25Growth9/25

Consensus fair value

¥2,062.70
Near FV
▲ +11.6% against the close used
Model range ¥417.07 – ¥2,982.56
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¥417.07Fair value¥2,062.70Bull¥2,982.56
FairClose
52-week traded range
52W low ¥1,513.0052W high ¥2,446.00

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

Valuation summary

Trading below the consensus fair value

ISEKI & CO.,LTD. closed at ¥1,849.00, 10.4% below the consensus fair value of ¥2,062.70 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 15.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,284.34
+23.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,982.56
+61.3%
√(22.5 × EPS × BVPS)
EPS=121.88, BVPS=3243.86
P/E Fair Value
¥2,437.60
+31.8%
EPS × 20x (sector P/E)
EPS=121.88, Sector P/E=20x
Peter Lynch (PEG)
¥442.42
-76.1%
EPS × Growth% (PEG = 1 is fair)
EPS=121.88, g=3.6%
EV/EBITDA
¥2,149.54
+16.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.43B
Dividend Discount (DDM)
¥509.21
-72.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.94, r=10%, g=2%
Book Value (P/B)
¥417.07
-77.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3243.86, ROE=3.9%, g=3%, r=10%
Reverse DCF
¥1,849.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.4% | Historical: -3.6%
Margin of Safety
¥1,926.13
+4.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2568.17, 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.