EAGLE INDUSTRY CO.,LTD.

6486 TSE Industrials Machinery
TSE Prime
¥2,994.00
+1.77%
Delayed · cached 15 min

Fair value analysis

6486
EAGLE INDUSTRY CO.,LTD.
IndustrialsMachinery
¥2,994.00
Close used for this calculation
¥5,349.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability15/25
Returns15/25
Balance Sheet18/25
Efficiency20/25
Growth19/25
Strong
Quality radar
68Prof.15/25Ret.15/25Eff.20/25B.Sht18/25Growth19/25

Consensus fair value

¥5,349.24
Below FV
▲ +78.7% against the close used
Model range ¥1,467.65 – ¥8,609.13
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¥1,467.65Fair value¥5,349.24Bull¥8,609.13
FairClose
52-week traded range
52W low ¥2,555.0052W high ¥3,470.00

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

Valuation summary

Trading below the consensus fair value

EAGLE INDUSTRY CO.,LTD. closed at ¥2,994.00, 44.0% below the consensus fair value of ¥5,349.24 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 13.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,201.70
+107.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,783.53
+26.4%
√(22.5 × EPS × BVPS)
EPS=216.75, BVPS=2935.29
P/E Fair Value
¥4,335.00
+44.8%
EPS × 20x (sector P/E)
EPS=216.75, Sector P/E=20x
Peter Lynch (PEG)
¥3,147.21
+5.1%
EPS × Growth% (PEG = 1 is fair)
EPS=216.75, g=14.5%
EV/EBITDA
¥8,609.13
+187.5%
(EBITDA × 17.3x − Net Debt) ÷ Shares
EBITDA=24.14B
Dividend Discount (DDM)
¥6,758.06
+125.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=125.15, r=10%, g=8%
Book Value (P/B)
¥1,467.65
-51.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2935.29, ROE=8%, g=6%, r=10%
Reverse DCF
¥2,994.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 14.5%
Margin of Safety
¥3,580.06
+19.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4773.41, 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.