Universal Entertainment Corporation
TSE Standard
¥733.00
-2.14%
Delayed · cached 15 min
Fair value analysis
6425
Universal Entertainment Corporation
¥733.00
Close used for this calculation
¥482.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Quality radar
Consensus fair value
¥482.19
Above FV▼ -34.2% against the close used
Model range ¥328.52 – ¥603.22
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¥328.52Fair value¥482.19Bull¥603.22
FairClose
52-week traded range
52W low ¥620.0052W high ¥1,055.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Universal Entertainment Corporation closed at ¥733.00, 52.0% above the consensus fair value of ¥482.19 drawn from 3 valuation models.
Financial DNA score 32/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥603.22
-17.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥328.52
-55.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=16.48B
Dividend Discount (DDM)
¥382.24
-47.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.98, r=10%, g=2%
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.