DAIKOKU DENKI CO.,LTD.

6430 TSE Industrials Machinery
TSE Prime
¥2,427.00
-0.25%
Delayed · cached 15 min

Fair value analysis

6430
DAIKOKU DENKI CO.,LTD.
IndustrialsMachinery
¥2,427.00
Close used for this calculation
¥6,734.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
87/100
Profitability21/25
Returns18/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
87Prof.21/25Ret.18/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

¥6,734.03
Below FV
▲ +177.5% against the close used
Model range ¥5,137.23 – ¥14,045.47
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¥5,137.23Fair value¥6,734.03Bull¥14,045.47
FairClose
52-week traded range
52W low ¥2,057.0052W high ¥3,060.00

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

Valuation summary

Trading below the consensus fair value

DAIKOKU DENKI CO.,LTD. closed at ¥2,427.00, 64.0% below the consensus fair value of ¥6,734.03 drawn from 9 valuation models.

Financial DNA score 87/100 — Exceptional. P/E of 6.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,120.90
+193.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,516.01
+127.3%
√(22.5 × EPS × BVPS)
EPS=395.6, BVPS=3418.31
P/E Fair Value
¥7,912.00
+226.0%
EPS × 20x (sector P/E)
EPS=395.6, Sector P/E=20x
Peter Lynch (PEG)
¥11,868.00
+389.0%
EPS × Growth% (PEG = 1 is fair)
EPS=395.6, g=30%
EV/EBITDA
¥14,045.47
+478.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=11.35B
Dividend Discount (DDM)
¥5,399.59
+122.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.99, r=10%, g=8%
Book Value (P/B)
¥5,212.92
+114.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3418.31, ROE=12.1%, g=6%, r=10%
Reverse DCF
¥2,427.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.3% | Historical: 47.1%
Margin of Safety
¥5,137.23
+111.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6849.64, 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.