UNISOL Holdings Corporation

7128 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥2,798.00
+0.50%
Delayed · cached 15 min

Fair value analysis

7128
UNISOL Holdings Corporation
Consumer DiscretionaryWholesale Trade
¥2,798.00
Close used for this calculation
¥2,796.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability15/25
Returns4/25
Balance Sheet18/25
Efficiency9/25
Growth14/25
Average
Quality radar
46Prof.15/25Ret.4/25Eff.9/25B.Sht18/25Growth14/25

Consensus fair value

¥2,796.13
Near FV
▼ -0.1% against the close used
Model range ¥782.24 – ¥5,454.42
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¥782.24Fair value¥2,796.13Bull¥5,454.42
FairClose
52-week traded range
52W low ¥2,011.0052W high ¥3,035.00

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

Valuation summary

Trading close to the consensus fair value

UNISOL Holdings Corporation closed at ¥2,798.00, 0.1% above the consensus fair value of ¥2,796.13 drawn from 9 valuation models.

Financial DNA score 46/100 — Average. P/E of 35.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,779.78
+35.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,324.79
-16.9%
√(22.5 × EPS × BVPS)
EPS=79.84, BVPS=3008.6 · outside Graham range (P/E 35.1, P/B 0.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,596.80
-42.9%
EPS × 20x (sector P/E)
EPS=79.84, Sector P/E=20x
Peter Lynch (PEG)
¥1,312.57
-53.1%
EPS × Growth% (PEG = 1 is fair)
EPS=79.84, g=16.4%
EV/EBITDA
¥3,773.84
+34.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.05B
Dividend Discount (DDM)
¥5,454.42
+94.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=101.01, r=10%, g=8%
Book Value (P/B)
¥782.24
-72.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3008.6, ROE=2.6%, g=6%, r=10%
Reverse DCF
¥2,798.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.7% | Historical: 16.4%
Margin of Safety
¥1,925.34
-31.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2567.12, 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.