PIALA INC.
TSE Standard
¥511.00
+0.99%
Delayed · cached 15 min
Fair value analysis
7044
PIALA INC.
¥511.00
Close used for this calculation
¥646.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Quality radar
Consensus fair value
¥646.92
Below FV▲ +26.6% against the close used
Model range ¥223.62 – ¥788.68
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¥223.62Fair value¥646.92Bull¥788.68
FairClose
52-week traded range
52W low ¥466.0052W high ¥666.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PIALA INC. closed at ¥511.00, 21.0% below the consensus fair value of ¥646.92 drawn from 6 valuation models.
Financial DNA score 34/100 — Weak. P/E of 18.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥788.68
+54.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥223.62
-56.2%
√(22.5 × EPS × BVPS)
EPS=27.88, BVPS=79.72 · outside Graham range (P/E 18.3, P/B 6.4) — asset-light, treat as a rough floor
P/E Fair Value
¥557.60
+9.1%
EPS × 20x (sector P/E)
EPS=27.88, Sector P/E=20x
Book Value (P/B)
¥414.54
-18.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=79.72, ROE=39.4%, g=3%, r=10%
Reverse DCF
¥511.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: 0%
Margin of Safety
¥392.48
-23.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=523.3, 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.