INEST,Inc.

7111 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥498.00
-1.58%
Delayed · cached 15 min

Fair value analysis

7111
INEST,Inc.
Consumer DiscretionaryWholesale Trade
¥498.00
Close used for this calculation
¥520.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability14/25
Returns12/25
Balance Sheet7/25
Efficiency6/25
Growth14/25
Average
Quality radar
39Prof.14/25Ret.12/25Eff.6/25B.Sht7/25Growth14/25

Consensus fair value

¥520.25
Near FV
▲ +4.5% against the close used
Model range ¥39.16 – ¥714.57
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¥39.16Fair value¥520.25Bull¥714.57
FairClose
52-week traded range
52W low ¥405.0052W high ¥855.00

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

Valuation summary

Trading close to the consensus fair value

INEST,Inc. closed at ¥498.00, 4.3% below the consensus fair value of ¥520.25 drawn from 8 valuation models.

Financial DNA score 39/100 — Average. P/E of 20.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥463.69
-6.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥504.30
+1.3%
√(22.5 × EPS × BVPS)
EPS=24.74, BVPS=456.88
P/E Fair Value
¥494.80
-0.6%
EPS × 20x (sector P/E)
EPS=24.74, Sector P/E=20x
Peter Lynch (PEG)
¥651.16
+30.8%
EPS × Growth% (PEG = 1 is fair)
EPS=24.74, g=26.3%
EV/EBITDA
¥714.57
+43.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=681M
Book Value (P/B)
¥39.16
-92.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=456.88, ROE=3.6%, g=3%, r=10%
Reverse DCF
¥498.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.2% | Historical: -26.3%
Margin of Safety
¥365.70
-26.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=487.6, 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.