The Lead Co.,Inc.
TSE Standard
¥576.00
+0.17%
Delayed · cached 15 min
Fair value analysis
6982
The Lead Co.,Inc.
¥576.00
Close used for this calculation
¥1,206.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Quality radar
Consensus fair value
¥1,206.11
Below FV▲ +109.4% against the close used
Model range ¥127.79 – ¥1,792.18
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¥127.79Fair value¥1,206.11Bull¥1,792.18
FairClose
52-week traded range
52W low ¥535.0052W high ¥670.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
The Lead Co.,Inc. closed at ¥576.00, 52.2% below the consensus fair value of ¥1,206.11 drawn from 3 valuation models.
Financial DNA score 22/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,792.18
+211.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥699.72
+21.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=429.31M
Dividend Discount (DDM)
¥127.79
-77.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.02, r=10%, g=2%
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.