MORITA HOLDINGS CORPORATION

6455 TSE Automobiles Transportation Equipment
TSE Prime
¥2,449.00
-0.41%
Delayed · cached 15 min

Fair value analysis

6455
MORITA HOLDINGS CORPORATION
AutomobilesTransportation Equipment
¥2,449.00
Close used for this calculation
¥3,771.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability17/25
Returns13/25
Balance Sheet21/25
Efficiency23/25
Growth20/25
Strong
Quality radar
74Prof.17/25Ret.13/25Eff.23/25B.Sht21/25Growth20/25

Consensus fair value

¥3,771.13
Below FV
▲ +54.0% against the close used
Model range ¥1,755.15 – ¥7,487.06
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¥1,755.15Fair value¥3,771.13Bull¥7,487.06
FairClose
52-week traded range
52W low ¥2,209.0052W high ¥2,992.00

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

Valuation summary

Trading below the consensus fair value

MORITA HOLDINGS CORPORATION closed at ¥2,449.00, 35.1% below the consensus fair value of ¥3,771.13 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 10.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,755.15
-28.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,536.55
+44.4%
√(22.5 × EPS × BVPS)
EPS=224.71, BVPS=2473.74
P/E Fair Value
¥4,494.20
+83.5%
EPS × 20x (sector P/E)
EPS=224.71, Sector P/E=20x
Peter Lynch (PEG)
¥3,438.06
+40.4%
EPS × Growth% (PEG = 1 is fair)
EPS=224.71, g=15.3%
EV/EBITDA
¥7,487.06
+205.7%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=17.9B
Dividend Discount (DDM)
¥3,451.62
+40.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=63.92, r=10%, g=8%
Book Value (P/B)
¥2,226.36
-9.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2473.74, ROE=9.6%, g=6%, r=10%
Reverse DCF
¥2,449.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: 15.3%
Margin of Safety
¥2,446.48
-0.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3261.97, 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.