CHIYODA INTEGRE CO.,LTD.

6915 TSE Technology Electric Appliances
TSE Standard
¥3,405.00
+1.64%
Delayed · cached 15 min

Fair value analysis

6915
CHIYODA INTEGRE CO.,LTD.
TechnologyElectric Appliances
¥3,405.00
Close used for this calculation
¥4,553.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability11/25
Returns13/25
Balance Sheet23/25
Efficiency23/25
Growth14/25
Strong
Quality radar
70Prof.11/25Ret.13/25Eff.23/25B.Sht23/25Growth14/25

Consensus fair value

¥4,553.29
Below FV
▲ +33.7% against the close used
Model range ¥621.09 – ¥5,448.20
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¥621.09Fair value¥4,553.29Bull¥5,448.20
FairClose
52-week traded range
52W low ¥3,000.0052W high ¥3,520.00

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

Valuation summary

Trading below the consensus fair value

CHIYODA INTEGRE CO.,LTD. closed at ¥3,405.00, 25.2% below the consensus fair value of ¥4,553.29 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 12.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,547.12
+33.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.3%, r=10%, tg=3%, n=10yr
Graham Number
¥5,206.14
+52.9%
√(22.5 × EPS × BVPS)
EPS=272.41, BVPS=4422.08
P/E Fair Value
¥5,448.20
+60.0%
EPS × 20x (sector P/E)
EPS=272.41, Sector P/E=20x
Peter Lynch (PEG)
¥621.09
-81.8%
EPS × Growth% (PEG = 1 is fair)
EPS=272.41, g=2.3%
EV/EBITDA
¥5,285.70
+55.2%
(EBITDA × 11.1x − Net Debt) ÷ Shares
EBITDA=4.66B
Dividend Discount (DDM)
¥2,120.26
-37.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=160.04, r=10%, g=2.3%
Book Value (P/B)
¥2,147.87
-36.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4422.08, ROE=6.4%, g=3%, r=10%
Reverse DCF
¥3,405.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: 2.3%
Margin of Safety
¥3,800.37
+11.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5067.15, 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.