IKEGAMI TSUSHINKI CO.,LTD.

6771 TSE Technology Electric Appliances
TSE Standard
¥660.00
-1.49%
Delayed · cached 15 min

Fair value analysis

6771
IKEGAMI TSUSHINKI CO.,LTD.
TechnologyElectric Appliances
¥660.00
Close used for this calculation
¥1,198.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability17/25
Returns13/25
Balance Sheet15/25
Efficiency23/25
Growth23/25
Strong
Quality radar
68Prof.17/25Ret.13/25Eff.23/25B.Sht15/25Growth23/25

Consensus fair value

¥1,198.74
Below FV
▲ +81.6% against the close used
Model range ¥594.00 – ¥1,704.45
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¥594.00Fair value¥1,198.74Bull¥1,704.45
FairClose
52-week traded range
52W low ¥584.0052W high ¥854.00

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

Valuation summary

Trading below the consensus fair value

IKEGAMI TSUSHINKI CO.,LTD. closed at ¥660.00, 44.9% below the consensus fair value of ¥1,198.74 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,335.34
+102.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,704.45
+158.3%
√(22.5 × EPS × BVPS)
EPS=58.69, BVPS=2200
P/E Fair Value
¥1,173.80
+77.8%
EPS × 20x (sector P/E)
EPS=58.69, Sector P/E=20x
Peter Lynch (PEG)
¥1,206.67
+82.8%
EPS × Growth% (PEG = 1 is fair)
EPS=58.69, g=20.6%
EV/EBITDA
¥1,265.58
+91.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=868M
Dividend Discount (DDM)
¥809.03
+22.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.98, r=10%, g=8%
Book Value (P/B)
¥594.00
-10.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2200, ROE=2.7%, g=6%, r=10%
Reverse DCF
¥660.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.7% | Historical: 20.6%
Margin of Safety
¥1,053.40
+59.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1404.53, 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.