SHIBUYA CORPORATION

6340 TSE Industrials Machinery
TSE Prime
¥5,180.00
-1.89%
Delayed · cached 15 min

Fair value analysis

6340
SHIBUYA CORPORATION
IndustrialsMachinery
¥5,180.00
Close used for this calculation
¥4,200.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability11/25
Returns11/25
Balance Sheet21/25
Efficiency18/25
Growth4/25
Good
Quality radar
61Prof.11/25Ret.11/25Eff.18/25B.Sht21/25Growth4/25

Consensus fair value

¥4,200.99
Above FV
▼ -18.9% against the close used
Model range ¥1,184.78 – ¥7,266.80
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¥1,184.78Fair value¥4,200.99Bull¥7,266.80
FairClose
52-week traded range
52W low ¥3,155.0052W high ¥5,530.00

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

Valuation summary

Trading above the consensus fair value

SHIBUYA CORPORATION closed at ¥5,180.00, 23.3% above the consensus fair value of ¥4,200.99 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,184.78
-77.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.3%, r=10%, tg=3%, n=10yr
Graham Number
¥5,642.70
+8.9%
√(22.5 × EPS × BVPS)
EPS=363.34, BVPS=3894.74
P/E Fair Value
¥7,266.80
+40.3%
EPS × 20x (sector P/E)
EPS=363.34, Sector P/E=20x
Peter Lynch (PEG)
¥1,202.66
-76.8%
EPS × Growth% (PEG = 1 is fair)
EPS=363.34, g=3.3%
EV/EBITDA
¥6,934.25
+33.9%
(EBITDA × 11.7x − Net Debt) ÷ Shares
EBITDA=16.78B
Dividend Discount (DDM)
¥1,463.85
-71.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=94.79, r=10%, g=3.3%
Book Value (P/B)
¥3,673.51
-29.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3894.74, ROE=9.6%, g=3.3%, r=10%
Reverse DCF
¥5,180.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 3.3%
Margin of Safety
¥3,523.57
-32.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4698.09, 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.