Lasertec Corporation

6920 TSE Technology Electric Appliances
TSE Prime
¥34,570.00
-4.82%
Delayed · cached 15 min

Fair value analysis

6920
Lasertec Corporation
TechnologyElectric Appliances
¥34,570.00
Close used for this calculation
¥18,785.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability25/25
Returns12/25
Balance Sheet18/25
Efficiency8/25
Growth12/25
Good
Quality radar
63Prof.25/25Ret.12/25Eff.8/25B.Sht18/25Growth12/25

Consensus fair value

¥18,785.23
Above FV
▼ -45.7% against the close used
Model range ¥7,009.29 – ¥28,158.30
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¥7,009.29Fair value¥18,785.23Bull¥28,158.30
FairClose
52-week traded range
52W low ¥16,600.0052W high ¥57,490.00

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

Valuation summary

Trading above the consensus fair value

Lasertec Corporation closed at ¥34,570.00, 84.0% above the consensus fair value of ¥18,785.23 drawn from 8 valuation models.

Financial DNA score 63/100 — Good. P/E of 36.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥16,673.73
-51.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,009.29
-79.7%
√(22.5 × EPS × BVPS)
EPS=938.61, BVPS=2326.38 · outside Graham range (P/E 36.8, P/B 14.9) — asset-light, treat as a rough floor
P/E Fair Value
¥18,772.20
-45.7%
EPS × 20x (sector P/E)
EPS=938.61, Sector P/E=20x
Peter Lynch (PEG)
¥28,158.30
-18.5%
EPS × Growth% (PEG = 1 is fair)
EPS=938.61, g=30%
EV/EBITDA
¥25,450.44
-26.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=127.52B
Book Value (P/B)
¥23,787.23
-31.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2326.38, ROE=46.9%, g=6%, r=10%
Reverse DCF
¥34,570.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.4% | Historical: 44.8%
Margin of Safety
¥10,613.81
-69.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14151.74, 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.