AICHI CORPORATION

6345 TSE Industrials Machinery
TSE Prime
¥1,432.00
-1.17%
Delayed · cached 15 min

Fair value analysis

6345
AICHI CORPORATION
IndustrialsMachinery
¥1,432.00
Close used for this calculation
¥1,496.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability13/25
Returns8/25
Balance Sheet20/25
Efficiency20/25
Growth8/25
Good
Quality radar
61Prof.13/25Ret.8/25Eff.20/25B.Sht20/25Growth8/25

Consensus fair value

¥1,496.68
Near FV
▲ +4.5% against the close used
Model range ¥424.07 – ¥2,014.60
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¥424.07Fair value¥1,496.68Bull¥2,014.60
FairClose
52-week traded range
52W low ¥1,280.0052W high ¥1,479.00

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

Valuation summary

Trading close to the consensus fair value

AICHI CORPORATION closed at ¥1,432.00, 4.3% below the consensus fair value of ¥1,496.68 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 14.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,517.96
+6.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,624.39
+13.4%
√(22.5 × EPS × BVPS)
EPS=100.73, BVPS=1164.23
P/E Fair Value
¥2,014.60
+40.7%
EPS × 20x (sector P/E)
EPS=100.73, Sector P/E=20x
Peter Lynch (PEG)
¥424.07
-70.4%
EPS × Growth% (PEG = 1 is fair)
EPS=100.73, g=4.2%
EV/EBITDA
¥1,626.86
+13.6%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=8.88B
Dividend Discount (DDM)
¥1,079.91
-24.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60, r=10%, g=4.2%
Book Value (P/B)
¥842.51
-41.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1164.23, ROE=8.4%, g=4.2%, r=10%
Reverse DCF
¥1,432.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: 4.2%
Margin of Safety
¥1,289.24
-10.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1718.98, 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.