TRINITY INDUSTRIAL CORPORATION

6382 TSE Industrials Machinery
TSE Standard
¥1,217.00
+0.00%
Delayed · cached 15 min

Fair value analysis

6382
TRINITY INDUSTRIAL CORPORATION
IndustrialsMachinery
¥1,217.00
Close used for this calculation
¥2,985.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability15/25
Returns15/25
Balance Sheet23/25
Efficiency25/25
Growth19/25
Strong
Quality radar
78Prof.15/25Ret.15/25Eff.25/25B.Sht23/25Growth19/25

Consensus fair value

¥2,985.82
Below FV
▲ +145.3% against the close used
Model range ¥1,067.54 – ¥4,252.88
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¥1,067.54Fair value¥2,985.82Bull¥4,252.88
FairClose
52-week traded range
52W low ¥1,141.0052W high ¥1,470.00

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

Valuation summary

Trading below the consensus fair value

TRINITY INDUSTRIAL CORPORATION closed at ¥1,217.00, 59.2% below the consensus fair value of ¥2,985.82 drawn from 9 valuation models.

Financial DNA score 78/100 — Strong. P/E of 7.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,753.02
+126.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,829.96
+132.5%
√(22.5 × EPS × BVPS)
EPS=166.71, BVPS=2135.09
P/E Fair Value
¥3,334.20
+174.0%
EPS × 20x (sector P/E)
EPS=166.71, Sector P/E=20x
Peter Lynch (PEG)
¥1,725.45
+41.8%
EPS × Growth% (PEG = 1 is fair)
EPS=166.71, g=10.4%
EV/EBITDA
¥4,252.88
+249.5%
(EBITDA × 15.2x − Net Debt) ÷ Shares
EBITDA=4.52B
Dividend Discount (DDM)
¥3,621.06
+197.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=67.06, r=10%, g=8%
Book Value (P/B)
¥1,067.54
-12.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2135.09, ROE=8%, g=6%, r=10%
Reverse DCF
¥1,217.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.8% | Historical: 10.4%
Margin of Safety
¥2,229.30
+83.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2972.39, 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.