MORIO DENKI CO.,LTD.

6647 TSE Technology Electric Appliances
TSE Standard
¥3,540.00
-1.26%
Delayed · cached 15 min

Fair value analysis

6647
MORIO DENKI CO.,LTD.
TechnologyElectric Appliances
¥3,540.00
Close used for this calculation
¥9,438.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability19/25
Returns18/25
Balance Sheet10/25
Efficiency23/25
Growth23/25
Strong
Quality radar
70Prof.19/25Ret.18/25Eff.23/25B.Sht10/25Growth23/25

Consensus fair value

¥9,438.08
Below FV
▲ +166.6% against the close used
Model range ¥3,517.34 – ¥13,287.71
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¥3,517.34Fair value¥9,438.08Bull¥13,287.71
FairClose
52-week traded range
52W low ¥1,940.0052W high ¥3,740.00

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

Valuation summary

Trading below the consensus fair value

MORIO DENKI CO.,LTD. closed at ¥3,540.00, 62.5% below the consensus fair value of ¥9,438.08 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 7.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,667.66
+173.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,098.05
+100.5%
√(22.5 × EPS × BVPS)
EPS=487.06, BVPS=4597.4
P/E Fair Value
¥9,741.20
+175.2%
EPS × 20x (sector P/E)
EPS=487.06, Sector P/E=20x
Peter Lynch (PEG)
¥11,908.62
+236.4%
EPS × Growth% (PEG = 1 is fair)
EPS=487.06, g=24.5%
EV/EBITDA
¥13,287.71
+275.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.07B
Dividend Discount (DDM)
¥3,517.34
-0.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.14, r=10%, g=8%
Book Value (P/B)
¥6,436.36
+81.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4597.4, ROE=11.6%, g=6%, r=10%
Reverse DCF
¥3,540.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.9% | Historical: 24.5%
Margin of Safety
¥6,626.73
+87.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8835.64, 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.