GALILEI CO.LTD.

6420 TSE Industrials Machinery
TSE Prime
¥3,395.00
-0.73%
Delayed · cached 15 min

Fair value analysis

6420
GALILEI CO.LTD.
IndustrialsMachinery
¥3,395.00
Close used for this calculation
¥5,557.71Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability15/25
Returns14/25
Balance Sheet13/25
Efficiency23/25
Growth17/25
Strong
Quality radar
65Prof.15/25Ret.14/25Eff.23/25B.Sht13/25Growth17/25

Consensus fair value

¥5,557.71
Below FV
▲ +63.7% against the close used
Model range ¥3,204.59 – ¥7,190.64
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¥3,204.59Fair value¥5,557.71Bull¥7,190.64
FairClose
52-week traded range
52W low ¥3,250.0052W high ¥3,970.00

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

Valuation summary

Trading below the consensus fair value

GALILEI CO.LTD. closed at ¥3,395.00, 38.9% below the consensus fair value of ¥5,557.71 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 11.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,040.65
+77.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,401.42
+29.6%
√(22.5 × EPS × BVPS)
EPS=304.33, BVPS=2829.17
P/E Fair Value
¥6,086.60
+79.3%
EPS × 20x (sector P/E)
EPS=304.33, Sector P/E=20x
Peter Lynch (PEG)
¥3,204.59
-5.6%
EPS × Growth% (PEG = 1 is fair)
EPS=304.33, g=10.5%
EV/EBITDA
¥7,190.64
+111.8%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=18.88B
Dividend Discount (DDM)
¥4,436.59
+30.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=82.16, r=10%, g=8%
Book Value (P/B)
¥3,748.65
+10.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2829.17, ROE=11.3%, g=6%, r=10%
Reverse DCF
¥3,395.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.8% | Historical: 10.5%
Margin of Safety
¥4,132.17
+21.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5509.56, 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.