AIAI Group Corporation

6557 TSE Industrials Services
TSE Growth
¥756.00
+1.89%
Delayed · cached 15 min

Fair value analysis

6557
AIAI Group Corporation
IndustrialsServices
¥756.00
Close used for this calculation
¥1,907.52Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability17/25
Returns23/25
Balance Sheet5/25
Efficiency22/25
Growth20/25
Strong
Quality radar
67Prof.17/25Ret.23/25Eff.22/25B.Sht5/25Growth20/25

Consensus fair value

¥1,907.52
Below FV
▲ +152.3% against the close used
Model range ¥1,036.94 – ¥2,863.50
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¥1,036.94Fair value¥1,907.52Bull¥2,863.50
FairClose
52-week traded range
52W low ¥593.0052W high ¥1,583.00

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

Valuation summary

Trading below the consensus fair value

AIAI Group Corporation closed at ¥756.00, 60.4% below the consensus fair value of ¥1,907.52 drawn from 8 valuation models.

Financial DNA score 67/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,782.59
+135.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,036.94
+37.2%
√(22.5 × EPS × BVPS)
EPS=95.45, BVPS=500.66
P/E Fair Value
¥1,909.00
+152.5%
EPS × 20x (sector P/E)
EPS=95.45, Sector P/E=20x
Peter Lynch (PEG)
¥2,863.50
+278.8%
EPS × Growth% (PEG = 1 is fair)
EPS=95.45, g=30%
EV/EBITDA
¥2,398.36
+217.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.75B
Book Value (P/B)
¥1,814.90
+140.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=500.66, ROE=20.5%, g=6%, r=10%
Reverse DCF
¥756.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.6% | Historical: 52%
Margin of Safety
¥1,182.13
+56.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1576.18, 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.