Hosiden Corporation

6804 TSE Technology Electric Appliances
TSE Prime
¥2,519.00
-0.47%
Delayed · cached 15 min

Fair value analysis

6804
Hosiden Corporation
TechnologyElectric Appliances
¥2,519.00
Close used for this calculation
¥5,561.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability11/25
Returns18/25
Balance Sheet21/25
Efficiency25/25
Growth16/25
Strong
Quality radar
75Prof.11/25Ret.18/25Eff.25/25B.Sht21/25Growth16/25

Consensus fair value

¥5,561.55
Below FV
▲ +120.8% against the close used
Model range ¥2,587.65 – ¥10,080.29
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¥2,587.65Fair value¥5,561.55Bull¥10,080.29
FairClose
52-week traded range
52W low ¥2,272.0052W high ¥3,000.00

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

Valuation summary

Trading below the consensus fair value

Hosiden Corporation closed at ¥2,519.00, 54.7% below the consensus fair value of ¥5,561.55 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 7.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥10,080.29
+300.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,693.88
+86.3%
√(22.5 × EPS × BVPS)
EPS=322.65, BVPS=3034.94
P/E Fair Value
¥6,453.00
+156.2%
EPS × 20x (sector P/E)
EPS=322.65, Sector P/E=20x
Peter Lynch (PEG)
¥2,587.65
+2.7%
EPS × Growth% (PEG = 1 is fair)
EPS=322.65, g=8%
EV/EBITDA
¥6,706.57
+166.2%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=24.04B
Dividend Discount (DDM)
¥5,291.41
+110.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=97.99, r=10%, g=8%
Book Value (P/B)
¥3,945.42
+56.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3034.94, ROE=11.2%, g=6%, r=10%
Reverse DCF
¥2,519.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 8%
Margin of Safety
¥5,306.79
+110.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7075.72, 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.