Foodison,Inc.

7114 TSE Consumer Discretionary Wholesale Trade
TSE Growth
¥780.00
+0.52%
Delayed · cached 15 min

Fair value analysis

7114
Foodison,Inc.
Consumer DiscretionaryWholesale Trade
¥780.00
Close used for this calculation
¥446.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Profitability4/25
Returns5/25
Balance Sheet21/25
Efficiency6/25
Growth0/25
Average
Quality radar
36Prof.4/25Ret.5/25Eff.6/25B.Sht21/25Growth0/25

Consensus fair value

¥446.13
Above FV
▼ -42.8% against the close used
Model range ¥250.15 – ¥653.60
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¥250.15Fair value¥446.13Bull¥653.60
FairClose
52-week traded range
52W low ¥684.0052W high ¥990.00

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

Valuation summary

Trading above the consensus fair value

Foodison,Inc. closed at ¥780.00, 74.8% above the consensus fair value of ¥446.13 drawn from 7 valuation models.

Financial DNA score 36/100 — Average. P/E of 23.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥281.22
-63.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥624.63
-19.9%
√(22.5 × EPS × BVPS)
EPS=32.68, BVPS=530.61 · outside Graham range (P/E 23.9, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥653.60
-16.2%
EPS × 20x (sector P/E)
EPS=32.68, Sector P/E=20x
EV/EBITDA
¥449.01
-42.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=213.2M
Book Value (P/B)
¥250.15
-67.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=530.61, ROE=6.3%, g=3%, r=10%
Reverse DCF
¥780.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 0%
Margin of Safety
¥389.86
-50.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=519.82, 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.