HYUGA PRIMARY CARE Co.,Ltd.

7133 TSE Consumer Discretionary Retail Trade
TSE Growth
¥1,310.00
+0.08%
Delayed · cached 15 min

Fair value analysis

7133
HYUGA PRIMARY CARE Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥1,310.00
Close used for this calculation
¥1,359.87Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability13/25
Returns16/25
Balance Sheet9/25
Efficiency16/25
Growth11/25
Good
Quality radar
54Prof.13/25Ret.16/25Eff.16/25B.Sht9/25Growth11/25

Consensus fair value

¥1,359.87
Near FV
▲ +3.8% against the close used
Model range ¥99.39 – ¥2,200.25
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¥99.39Fair value¥1,359.87Bull¥2,200.25
FairClose
52-week traded range
52W low ¥916.0052W high ¥1,361.00

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

Valuation summary

Trading close to the consensus fair value

HYUGA PRIMARY CARE Co.,Ltd. closed at ¥1,310.00, 3.7% below the consensus fair value of ¥1,359.87 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 18.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥99.39
-92.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥778.82
-40.5%
√(22.5 × EPS × BVPS)
EPS=70.38, BVPS=383.04 · outside Graham range (P/E 18.6, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,407.60
+7.5%
EPS × 20x (sector P/E)
EPS=70.38, Sector P/E=20x
Peter Lynch (PEG)
¥786.85
-39.9%
EPS × Growth% (PEG = 1 is fair)
EPS=70.38, g=11.2%
EV/EBITDA
¥2,200.25
+68.0%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=1.17B
Dividend Discount (DDM)
¥1,082.32
-17.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.04, r=10%, g=8%
Book Value (P/B)
¥1,311.92
+0.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=383.04, ROE=19.7%, g=6%, r=10%
Reverse DCF
¥1,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: 11.2%
Margin of Safety
¥571.45
-56.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=761.94, 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.