ICOM INCORPORATED

6820 TSE Technology Electric Appliances
TSE Prime
¥3,530.00
+2.32%
Delayed · cached 15 min

Fair value analysis

6820
ICOM INCORPORATED
TechnologyElectric Appliances
¥3,530.00
Close used for this calculation
¥3,395.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability19/25
Returns5/25
Balance Sheet23/25
Efficiency16/25
Growth15/25
Good
Quality radar
63Prof.19/25Ret.5/25Eff.16/25B.Sht23/25Growth15/25

Consensus fair value

¥3,395.37
Near FV
▼ -3.8% against the close used
Model range ¥1,944.06 – ¥4,856.23
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¥1,944.06Fair value¥3,395.37Bull¥4,856.23
FairClose
52-week traded range
52W low ¥2,688.0052W high ¥3,750.00

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

Valuation summary

Trading close to the consensus fair value

ICOM INCORPORATED closed at ¥3,530.00, 4.0% above the consensus fair value of ¥3,395.37 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 19.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,991.56
-43.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,623.26
+31.0%
√(22.5 × EPS × BVPS)
EPS=185.69, BVPS=5115.94
P/E Fair Value
¥3,713.80
+5.2%
EPS × 20x (sector P/E)
EPS=185.69, Sector P/E=20x
Peter Lynch (PEG)
¥4,634.82
+31.3%
EPS × Growth% (PEG = 1 is fair)
EPS=185.69, g=25%
EV/EBITDA
¥4,856.23
+37.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.87B
Dividend Discount (DDM)
¥4,041.14
+14.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=74.84, r=10%, g=8%
Book Value (P/B)
¥1,944.06
-44.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5115.94, ROE=3.8%, g=6%, r=10%
Reverse DCF
¥3,530.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: 25%
Margin of Safety
¥2,582.15
-26.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3442.87, 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.