EBARA JITSUGYO CO.,LTD.

6328 TSE Industrials Machinery
TSE Prime
¥2,276.00
-1.85%
Delayed · cached 15 min

Fair value analysis

6328
EBARA JITSUGYO CO.,LTD.
IndustrialsMachinery
¥2,276.00
Close used for this calculation
¥2,721.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability15/25
Returns17/25
Balance Sheet18/25
Efficiency25/25
Growth13/25
Strong
Quality radar
75Prof.15/25Ret.17/25Eff.25/25B.Sht18/25Growth13/25

Consensus fair value

¥2,721.53
Below FV
▲ +19.6% against the close used
Model range ¥841.70 – ¥6,477.04
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¥841.70Fair value¥2,721.53Bull¥6,477.04
FairClose
52-week traded range
52W low ¥2,075.0052W high ¥2,960.00

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

Valuation summary

Trading below the consensus fair value

EBARA JITSUGYO CO.,LTD. closed at ¥2,276.00, 16.4% below the consensus fair value of ¥2,721.53 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 12.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥841.70
-63.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.5%, r=10%, tg=3%, n=10yr
Graham Number
¥2,205.30
-3.1%
√(22.5 × EPS × BVPS)
EPS=184.24, BVPS=1173.2 · outside Graham range (P/E 12.4, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥3,684.80
+61.9%
EPS × 20x (sector P/E)
EPS=184.24, Sector P/E=20x
Peter Lynch (PEG)
¥1,573.41
-30.9%
EPS × Growth% (PEG = 1 is fair)
EPS=184.24, g=8.5%
EV/EBITDA
¥3,750.69
+64.8%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=6.36B
Dividend Discount (DDM)
¥6,477.04
+184.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=119.95, r=10%, g=8%
Book Value (P/B)
¥3,243.89
+42.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1173.2, ROE=17.1%, g=6%, r=10%
Reverse DCF
¥2,276.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.6% | Historical: 8.5%
Margin of Safety
¥1,682.95
-26.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2243.93, 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.