EBARA CORPORATION

6361 TSE Industrials Machinery
TSE Prime
¥4,247.00
-1.51%
Delayed · cached 15 min

Fair value analysis

6361
EBARA CORPORATION
IndustrialsMachinery
¥4,247.00
Close used for this calculation
¥3,290.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability17/25
Returns12/25
Balance Sheet7/25
Efficiency9/25
Growth12/25
Average
Quality radar
45Prof.17/25Ret.12/25Eff.9/25B.Sht7/25Growth12/25

Consensus fair value

¥3,290.98
Above FV
▼ -22.5% against the close used
Model range ¥1,686.11 – ¥5,290.68
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¥1,686.11Fair value¥3,290.98Bull¥5,290.68
FairClose
52-week traded range
52W low ¥3,088.0052W high ¥6,775.00

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

Valuation summary

Trading above the consensus fair value

EBARA CORPORATION closed at ¥4,247.00, 29.0% above the consensus fair value of ¥3,290.98 drawn from 9 valuation models.

Financial DNA score 45/100 — Average. P/E of 25.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,301.09
-22.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,686.11
-60.3%
√(22.5 × EPS × BVPS)
EPS=166.31, BVPS=759.75 · outside Graham range (P/E 25.5, P/B 5.6) — asset-light, treat as a rough floor
P/E Fair Value
¥3,326.20
-21.7%
EPS × 20x (sector P/E)
EPS=166.31, Sector P/E=20x
Peter Lynch (PEG)
¥2,516.27
-40.8%
EPS × Growth% (PEG = 1 is fair)
EPS=166.31, g=15.1%
EV/EBITDA
¥5,290.68
+24.6%
(EBITDA × 17.6x − Net Debt) ÷ Shares
EBITDA=148.61B
Dividend Discount (DDM)
¥3,187.80
-24.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.03, r=10%, g=8%
Book Value (P/B)
¥1,823.40
-57.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=759.75, ROE=15.6%, g=6%, r=10%
Reverse DCF
¥4,247.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.4% | Historical: 15.1%
Margin of Safety
¥2,078.35
-51.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2771.13, 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.