LEADER ELECTRONICS CORPORATION

6867 TSE Technology Electric Appliances
TSE Standard
¥402.00
-2.43%
Delayed · cached 15 min

Fair value analysis

6867
LEADER ELECTRONICS CORPORATION
TechnologyElectric Appliances
¥402.00
Close used for this calculation
¥471.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability10/25
Returns3/25
Balance Sheet21/25
Efficiency11/25
Growth16/25
Average
Quality radar
45Prof.10/25Ret.3/25Eff.11/25B.Sht21/25Growth16/25

Consensus fair value

¥471.06
Below FV
▲ +17.2% against the close used
Model range ¥175.88 – ¥797.85
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¥175.88Fair value¥471.06Bull¥797.85
FairClose
52-week traded range
52W low ¥402.0052W high ¥520.00

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

Valuation summary

Trading below the consensus fair value

LEADER ELECTRONICS CORPORATION closed at ¥402.00, 14.7% below the consensus fair value of ¥471.06 drawn from 9 valuation models.

Financial DNA score 45/100 — Average. P/E of 20.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥797.85
+98.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥608.66
+51.4%
√(22.5 × EPS × BVPS)
EPS=19.66, BVPS=837.5
P/E Fair Value
¥393.20
-2.2%
EPS × 20x (sector P/E)
EPS=19.66, Sector P/E=20x
Peter Lynch (PEG)
¥224.32
-44.2%
EPS × Growth% (PEG = 1 is fair)
EPS=19.66, g=11.4%
EV/EBITDA
¥240.61
-40.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=87.69M
Dividend Discount (DDM)
¥191.18
-52.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.99, r=10%, g=2%
Book Value (P/B)
¥175.88
-56.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=837.5, ROE=2.1%, g=3%, r=10%
Reverse DCF
¥402.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.4% | Historical: -11.4%
Margin of Safety
¥449.93
+11.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=599.9, 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.