HIROSE ELECTRIC CO.,LTD.

6806 TSE Technology Electric Appliances
TSE Prime
¥24,065.00
-1.27%
Delayed · cached 15 min

Fair value analysis

6806
HIROSE ELECTRIC CO.,LTD.
TechnologyElectric Appliances
¥24,065.00
Close used for this calculation
¥14,096.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability15/25
Returns7/25
Balance Sheet23/25
Efficiency11/25
Growth4/25
Good
Quality radar
56Prof.15/25Ret.7/25Eff.11/25B.Sht23/25Growth4/25

Consensus fair value

¥14,096.56
Above FV
▼ -41.4% against the close used
Model range ¥1,319.24 – ¥19,936.84
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¥1,319.24Fair value¥14,096.56Bull¥19,936.84
FairClose
52-week traded range
52W low ¥16,425.0052W high ¥31,350.00

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

Valuation summary

Trading above the consensus fair value

HIROSE ELECTRIC CO.,LTD. closed at ¥24,065.00, 70.7% above the consensus fair value of ¥14,096.56 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 24.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,875.36
-59.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.3%, r=10%, tg=3%, n=10yr
Graham Number
¥8,484.98
-64.7%
√(22.5 × EPS × BVPS)
EPS=991.91, BVPS=3225.87 · outside Graham range (P/E 24.3, P/B 7.5) — asset-light, treat as a rough floor
P/E Fair Value
¥19,838.20
-17.6%
EPS × 20x (sector P/E)
EPS=991.91, Sector P/E=20x
Peter Lynch (PEG)
¥1,319.24
-94.5%
EPS × Growth% (PEG = 1 is fair)
EPS=991.91, g=1.3%
EV/EBITDA
¥19,936.84
-17.2%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=62.46B
Dividend Discount (DDM)
¥6,443.40
-73.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=505.37, r=10%, g=2%
Book Value (P/B)
¥2,718.95
-88.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3225.87, ROE=8.9%, g=3%, r=10%
Reverse DCF
¥24,065.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.8% | Historical: 1.3%
Margin of Safety
¥9,549.64
-60.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12732.85, 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.