CORREC HOLDINGS Inc.

6578 TSE Industrials Services
TSE Standard
¥460.00
-1.29%
Delayed · cached 15 min

Fair value analysis

6578
CORREC HOLDINGS Inc.
IndustrialsServices
¥460.00
Close used for this calculation
¥148.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Profitability4/25
Returns0/25
Balance Sheet11/25
Efficiency7/25
Growth3/25
Weak
Quality radar
22Prof.4/25Ret.0/25Eff.7/25B.Sht11/25Growth3/25

Consensus fair value

¥148.04
Above FV
▼ -67.8% against the close used
Model range ¥16.43 – ¥202.62
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¥16.43Fair value¥148.04Bull¥202.62
FairClose
52-week traded range
52W low ¥272.0052W high ¥515.00

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

Valuation summary

Trading above the consensus fair value

CORREC HOLDINGS Inc. closed at ¥460.00, 210.7% above the consensus fair value of ¥148.04 drawn from 8 valuation models.

Financial DNA score 22/100 — Weak. P/E of 83.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥202.62
-56.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥133.25
-71.0%
√(22.5 × EPS × BVPS)
EPS=5.49, BVPS=143.75 · outside Graham range (P/E 83.8, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥109.80
-76.1%
EPS × 20x (sector P/E)
EPS=5.49, Sector P/E=20x
EV/EBITDA
¥19.21
-95.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=76.81M
Dividend Discount (DDM)
¥114.95
-75.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.02, r=10%, g=2%
Book Value (P/B)
¥16.43
-96.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=143.75, ROE=3.8%, g=3%, r=10%
Reverse DCF
¥460.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 26.7% | Historical: 0%
Margin of Safety
¥111.42
-75.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=148.56, 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.