QLS Holdings Co.,Ltd

7075 TSE Industrials Services
TSE Growth
¥948.00
-9.37%
Delayed · cached 15 min

Fair value analysis

7075
QLS Holdings Co.,Ltd
IndustrialsServices
¥948.00
Close used for this calculation
¥1,332.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability17/25
Returns21/25
Balance Sheet13/25
Efficiency16/25
Growth23/25
Strong
Quality radar
67Prof.17/25Ret.21/25Eff.16/25B.Sht13/25Growth23/25

Consensus fair value

¥1,332.56
Below FV
▲ +40.6% against the close used
Model range ¥537.52 – ¥2,082.63
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¥537.52Fair value¥1,332.56Bull¥2,082.63
FairClose
52-week traded range
52W low ¥722.0052W high ¥1,090.00

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

Valuation summary

Trading below the consensus fair value

QLS Holdings Co.,Ltd closed at ¥948.00, 28.9% below the consensus fair value of ¥1,332.56 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 13.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,123.09
+18.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥650.39
-31.4%
√(22.5 × EPS × BVPS)
EPS=68.22, BVPS=275.58 · outside Graham range (P/E 13.9, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,364.40
+43.9%
EPS × 20x (sector P/E)
EPS=68.22, Sector P/E=20x
Peter Lynch (PEG)
¥2,046.60
+115.9%
EPS × Growth% (PEG = 1 is fair)
EPS=68.22, g=30%
EV/EBITDA
¥2,082.63
+119.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=947.96M
Dividend Discount (DDM)
¥537.52
-43.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.95, r=10%, g=8%
Book Value (P/B)
¥1,495.03
+57.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=275.58, ROE=27.7%, g=6%, r=10%
Reverse DCF
¥948.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.2% | Historical: 148.2%
Margin of Safety
¥784.47
-17.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1045.96, 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.