FREESIA MACROSS CORPORATION

6343 TSE Industrials Machinery
TSE Standard
¥145.00
-1.36%
Delayed · cached 15 min

Fair value analysis

6343
FREESIA MACROSS CORPORATION
IndustrialsMachinery
¥145.00
Close used for this calculation
¥301.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
83/100
Profitability25/25
Returns18/25
Balance Sheet18/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
83Prof.25/25Ret.18/25Eff.22/25B.Sht18/25Growth20/25

Consensus fair value

¥301.59
Below FV
▲ +108.0% against the close used
Model range ¥130.44 – ¥1,149.00
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¥130.44Fair value¥301.59Bull¥1,149.00
FairClose
52-week traded range
52W low ¥127.0052W high ¥214.00

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

Valuation summary

Trading below the consensus fair value

FREESIA MACROSS CORPORATION closed at ¥145.00, 51.9% below the consensus fair value of ¥301.59 drawn from 8 valuation models.

Financial DNA score 83/100 — Exceptional. P/E of 3.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥130.44
-10.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥566.03
+290.4%
√(22.5 × EPS × BVPS)
EPS=38.3, BVPS=371.79
P/E Fair Value
¥766.00
+428.3%
EPS × 20x (sector P/E)
EPS=38.3, Sector P/E=20x
Peter Lynch (PEG)
¥1,149.00
+692.4%
EPS × Growth% (PEG = 1 is fair)
EPS=38.3, g=30%
EV/EBITDA
¥352.74
+143.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.41B
Book Value (P/B)
¥529.81
+265.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=371.79, ROE=11.7%, g=6%, r=10%
Reverse DCF
¥145.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 43.2%
Margin of Safety
¥365.62
+152.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=487.49, 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.