Howtelevision,Inc.

7064 TSE Industrials Services
TSE Standard
¥935.00
-2.50%
Delayed · cached 15 min

Fair value analysis

7064
Howtelevision,Inc.
IndustrialsServices
¥935.00
Close used for this calculation
¥1,215.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability11/25
Returns11/25
Balance Sheet16/25
Efficiency6/25
Growth11/25
Average
Quality radar
44Prof.11/25Ret.11/25Eff.6/25B.Sht16/25Growth11/25

Consensus fair value

¥1,215.22
Below FV
▲ +30.0% against the close used
Model range ¥178.26 – ¥1,898.29
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¥178.26Fair value¥1,215.22Bull¥1,898.29
FairClose
52-week traded range
52W low ¥752.0052W high ¥1,399.00

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

Valuation summary

Trading below the consensus fair value

Howtelevision,Inc. closed at ¥935.00, 23.1% below the consensus fair value of ¥1,215.22 drawn from 8 valuation models.

Financial DNA score 44/100 — Average. P/E of 26.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,898.29
+103.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
Graham Number
¥644.22
-31.1%
√(22.5 × EPS × BVPS)
EPS=35.51, BVPS=519.44 · outside Graham range (P/E 26.3, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥710.20
-24.0%
EPS × 20x (sector P/E)
EPS=35.51, Sector P/E=20x
Peter Lynch (PEG)
¥178.26
-80.9%
EPS × Growth% (PEG = 1 is fair)
EPS=35.51, g=5%
EV/EBITDA
¥1,617.87
+73.0%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=369.75M
Book Value (P/B)
¥216.96
-76.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=519.44, ROE=7.1%, g=5%, r=10%
Reverse DCF
¥935.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.9% | Historical: 5%
Margin of Safety
¥813.18
-13.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1084.24, 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.