DMW CORPORATION

6365 TSE Industrials Machinery
TSE Standard
¥5,500.00
-1.43%
Delayed · cached 15 min

Fair value analysis

6365
DMW CORPORATION
IndustrialsMachinery
¥5,500.00
Close used for this calculation
¥11,350.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability13/25
Returns15/25
Balance Sheet13/25
Efficiency25/25
Growth16/25
Strong
Quality radar
66Prof.13/25Ret.15/25Eff.25/25B.Sht13/25Growth16/25

Consensus fair value

¥11,350.69
Below FV
▲ +106.4% against the close used
Model range ¥5,449.51 – ¥14,295.86
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¥5,449.51Fair value¥11,350.69Bull¥14,295.86
FairClose
52-week traded range
52W low ¥4,930.0052W high ¥6,290.00

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

Valuation summary

Trading below the consensus fair value

DMW CORPORATION closed at ¥5,500.00, 51.5% below the consensus fair value of ¥11,350.69 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 8.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥12,263.64
+123.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.6%, r=10%, tg=3%, n=10yr
Graham Number
¥10,270.19
+86.7%
√(22.5 × EPS × BVPS)
EPS=630.73, BVPS=7432.43
P/E Fair Value
¥12,614.60
+129.4%
EPS × 20x (sector P/E)
EPS=630.73, Sector P/E=20x
Peter Lynch (PEG)
¥5,449.51
-0.9%
EPS × Growth% (PEG = 1 is fair)
EPS=630.73, g=8.6%
EV/EBITDA
¥14,295.86
+159.9%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=4.14B
Dividend Discount (DDM)
¥11,345.40
+106.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=210.1, r=10%, g=8%
Book Value (P/B)
¥5,462.84
-0.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7432.43, ROE=8.9%, g=6%, r=10%
Reverse DCF
¥5,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.2% | Historical: 8.6%
Margin of Safety
¥8,787.11
+59.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11716.14, 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.