IDEC CORPORATION

6652 TSE Technology Electric Appliances
TSE Prime
¥3,575.00
-0.14%
Delayed · cached 15 min

Fair value analysis

6652
IDEC CORPORATION
TechnologyElectric Appliances
¥3,575.00
Close used for this calculation
¥2,214.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability14/25
Returns6/25
Balance Sheet16/25
Efficiency13/25
Growth14/25
Average
Quality radar
49Prof.14/25Ret.6/25Eff.13/25B.Sht16/25Growth14/25

Consensus fair value

¥2,214.27
Above FV
▼ -38.1% against the close used
Model range ¥940.79 – ¥2,772.22
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¥940.79Fair value¥2,214.27Bull¥2,772.22
FairClose
52-week traded range
52W low ¥2,265.0052W high ¥3,925.00

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

Valuation summary

Trading above the consensus fair value

IDEC CORPORATION closed at ¥3,575.00, 61.5% above the consensus fair value of ¥2,214.27 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 27.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,960.91
-45.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,635.16
-26.3%
√(22.5 × EPS × BVPS)
EPS=131.22, BVPS=2351.97 · outside Graham range (P/E 27.2, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥2,624.40
-26.6%
EPS × 20x (sector P/E)
EPS=131.22, Sector P/E=20x
Peter Lynch (PEG)
¥2,140.20
-40.1%
EPS × Growth% (PEG = 1 is fair)
EPS=131.22, g=16.3%
EV/EBITDA
¥2,772.22
-22.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.12B
Dividend Discount (DDM)
¥1,659.16
-53.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.13, r=10%, g=2%
Book Value (P/B)
¥940.79
-73.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2351.97, ROE=5.8%, g=3%, r=10%
Reverse DCF
¥3,575.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.3% | Historical: -16.3%
Margin of Safety
¥1,805.12
-49.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2406.82, 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.