BUFFALO INC.

6676 TSE Technology Electric Appliances
TSE Standard
¥3,030.00
-0.16%
Delayed · cached 15 min

Fair value analysis

6676
BUFFALO INC.
TechnologyElectric Appliances
¥3,030.00
Close used for this calculation
¥3,959.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability8/25
Returns17/25
Balance Sheet18/25
Efficiency25/25
Growth14/25
Strong
Quality radar
68Prof.8/25Ret.17/25Eff.25/25B.Sht18/25Growth14/25

Consensus fair value

¥3,959.38
Below FV
▲ +30.7% against the close used
Model range ¥1,151.71 – ¥6,398.40
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¥1,151.71Fair value¥3,959.38Bull¥6,398.40
FairClose
52-week traded range
52W low ¥1,725.0052W high ¥3,165.00

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

Valuation summary

Trading below the consensus fair value

BUFFALO INC. closed at ¥3,030.00, 23.5% below the consensus fair value of ¥3,959.38 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,590.56
-14.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,613.89
+19.3%
√(22.5 × EPS × BVPS)
EPS=319.92, BVPS=1814.37
P/E Fair Value
¥6,398.40
+111.2%
EPS × 20x (sector P/E)
EPS=319.92, Sector P/E=20x
Peter Lynch (PEG)
¥1,151.71
-62.0%
EPS × Growth% (PEG = 1 is fair)
EPS=319.92, g=3.6%
EV/EBITDA
¥4,165.82
+37.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.64B
Dividend Discount (DDM)
¥1,529.85
-49.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=119.99, r=10%, g=2%
Book Value (P/B)
¥3,965.70
+30.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1814.37, ROE=18.3%, g=3%, r=10%
Reverse DCF
¥3,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.1% | Historical: -3.6%
Margin of Safety
¥3,150.71
+4.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4200.95, 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.