BRIDGE International Group Corp.

7039 TSE Industrials Services
TSE Growth
¥1,356.00
-0.59%
Delayed · cached 15 min

Fair value analysis

7039
BRIDGE International Group Corp.
IndustrialsServices
¥1,356.00
Close used for this calculation
¥2,147.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability11/25
Returns18/25
Balance Sheet23/25
Efficiency25/25
Growth14/25
Strong
Quality radar
77Prof.11/25Ret.18/25Eff.25/25B.Sht23/25Growth14/25

Consensus fair value

¥2,147.43
Below FV
▲ +58.4% against the close used
Model range ¥314.90 – ¥3,199.57
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¥314.90Fair value¥2,147.43Bull¥3,199.57
FairClose
52-week traded range
52W low ¥1,353.0052W high ¥2,105.00

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

Valuation summary

Trading below the consensus fair value

BRIDGE International Group Corp. closed at ¥1,356.00, 36.9% below the consensus fair value of ¥2,147.43 drawn from 9 valuation models.

Financial DNA score 77/100 — Strong. P/E of 9.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,729.35
+27.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,092.41
+54.3%
√(22.5 × EPS × BVPS)
EPS=149.24, BVPS=1303.85
P/E Fair Value
¥2,984.80
+120.1%
EPS × 20x (sector P/E)
EPS=149.24, Sector P/E=20x
Peter Lynch (PEG)
¥314.90
-76.8%
EPS × Growth% (PEG = 1 is fair)
EPS=149.24, g=2.1%
EV/EBITDA
¥3,199.57
+136.0%
(EBITDA × 11.1x − Net Debt) ÷ Shares
EBITDA=1.04B
Dividend Discount (DDM)
¥1,100.32
-18.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=85.02, r=10%, g=2.1%
Book Value (P/B)
¥1,639.12
+20.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1303.85, ROE=11.8%, g=3%, r=10%
Reverse DCF
¥1,356.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.7% | Historical: 2.1%
Margin of Safety
¥1,701.64
+25.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2268.85, 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.