DM Solutions Co.,Ltd

6549 TSE Industrials Services
TSE Standard
¥1,114.00
-0.80%
Delayed · cached 15 min

Fair value analysis

6549
DM Solutions Co.,Ltd
IndustrialsServices
¥1,114.00
Close used for this calculation
¥2,966.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability17/25
Returns21/25
Balance Sheet11/25
Efficiency25/25
Growth25/25
Strong
Quality radar
74Prof.17/25Ret.21/25Eff.25/25B.Sht11/25Growth25/25

Consensus fair value

¥2,966.34
Below FV
▲ +166.3% against the close used
Model range ¥1,943.04 – ¥7,527.51
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¥1,943.04Fair value¥2,966.34Bull¥7,527.51
FairClose
52-week traded range
52W low ¥719.5052W high ¥1,252.00

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

Valuation summary

Trading below the consensus fair value

DM Solutions Co.,Ltd closed at ¥1,114.00, 62.4% below the consensus fair value of ¥2,966.34 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 4.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,149.56
+362.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,679.27
+140.5%
√(22.5 × EPS × BVPS)
EPS=231.98, BVPS=1375.31
P/E Fair Value
¥4,639.60
+316.5%
EPS × 20x (sector P/E)
EPS=231.98, Sector P/E=20x
Peter Lynch (PEG)
¥6,959.40
+524.7%
EPS × Growth% (PEG = 1 is fair)
EPS=231.98, g=30%
EV/EBITDA
¥7,527.51
+575.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.25B
Dividend Discount (DDM)
¥1,943.04
+74.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.98, r=10%, g=8%
Book Value (P/B)
¥4,125.93
+270.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1375.31, ROE=18%, g=6%, r=10%
Reverse DCF
¥1,114.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 228.6%
Margin of Safety
¥3,117.11
+179.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4156.14, 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.