HIOKI E.E.CORPORATION

6866 TSE Technology Electric Appliances
TSE Prime
¥10,010.00
-1.86%
Delayed · cached 15 min

Fair value analysis

6866
HIOKI E.E.CORPORATION
TechnologyElectric Appliances
¥10,010.00
Close used for this calculation
¥5,877.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability13/25
Returns8/25
Balance Sheet23/25
Efficiency11/25
Growth4/25
Good
Quality radar
55Prof.13/25Ret.8/25Eff.11/25B.Sht23/25Growth4/25

Consensus fair value

¥5,877.49
Above FV
▼ -41.3% against the close used
Model range ¥1,943.33 – ¥8,063.60
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¥1,943.33Fair value¥5,877.49Bull¥8,063.60
FairClose
52-week traded range
52W low ¥5,600.0052W high ¥13,270.00

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

Valuation summary

Trading above the consensus fair value

HIOKI E.E.CORPORATION closed at ¥10,010.00, 70.3% above the consensus fair value of ¥5,877.49 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 24.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,797.93
-62.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
¥5,429.78
-45.8%
√(22.5 × EPS × BVPS)
EPS=403.18, BVPS=3250 · outside Graham range (P/E 24.8, P/B 3.1) — asset-light, treat as a rough floor
P/E Fair Value
¥8,063.60
-19.4%
EPS × 20x (sector P/E)
EPS=403.18, Sector P/E=20x
Peter Lynch (PEG)
¥1,943.33
-80.6%
EPS × Growth% (PEG = 1 is fair)
EPS=403.18, g=4.8%
EV/EBITDA
¥7,966.31
-20.4%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=8.69B
Dividend Discount (DDM)
¥4,051.15
-59.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=200.2, r=10%, g=4.8%
Book Value (P/B)
¥5,151.06
-48.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3250, ROE=13%, g=4.8%, r=10%
Reverse DCF
¥10,010.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.1% | Historical: 4.8%
Margin of Safety
¥4,322.83
-56.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5763.77, 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.