GLORY LTD.

6457 TSE Industrials Machinery
TSE Prime
¥4,297.00
+1.42%
Delayed · cached 15 min

Fair value analysis

6457
GLORY LTD.
IndustrialsMachinery
¥4,297.00
Close used for this calculation
¥9,302.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability17/25
Returns14/25
Balance Sheet15/25
Efficiency18/25
Growth23/25
Good
Quality radar
64Prof.17/25Ret.14/25Eff.18/25B.Sht15/25Growth23/25

Consensus fair value

¥9,302.43
Below FV
▲ +116.5% against the close used
Model range ¥1,485.66 – ¥14,860.02
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¥1,485.66Fair value¥9,302.43Bull¥14,860.02
FairClose
52-week traded range
52W low ¥3,530.0052W high ¥4,925.00

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

Valuation summary

Trading below the consensus fair value

GLORY LTD. closed at ¥4,297.00, 53.8% below the consensus fair value of ¥9,302.43 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 15.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥14,061.20
+227.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,411.42
+25.9%
√(22.5 × EPS × BVPS)
EPS=284.71, BVPS=4571.28
P/E Fair Value
¥5,694.20
+32.5%
EPS × 20x (sector P/E)
EPS=284.71, Sector P/E=20x
Peter Lynch (PEG)
¥6,966.85
+62.1%
EPS × Growth% (PEG = 1 is fair)
EPS=284.71, g=24.5%
EV/EBITDA
¥14,860.02
+245.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=50.15B
Dividend Discount (DDM)
¥6,056.19
+40.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=112.15, r=10%, g=8%
Book Value (P/B)
¥1,485.66
-65.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4571.28, ROE=7.3%, g=6%, r=10%
Reverse DCF
¥4,297.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.3% | Historical: 24.5%
Margin of Safety
¥6,291.71
+46.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8388.94, 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.