AKEBONO BRAKE INDUSTRY CO.,LTD.

7238 TSE Automobiles Transportation Equipment
TSE Prime
¥104.00
+0.97%
Delayed · cached 15 min

Fair value analysis

7238
AKEBONO BRAKE INDUSTRY CO.,LTD.
AutomobilesTransportation Equipment
¥104.00
Close used for this calculation
¥166.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability12/25
Returns12/25
Balance Sheet12/25
Efficiency7/25
Growth17/25
Average
Quality radar
43Prof.12/25Ret.12/25Eff.7/25B.Sht12/25Growth17/25

Consensus fair value

¥166.28
Below FV
▲ +59.9% against the close used
Model range ¥11.82 – ¥310.91
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¥11.82Fair value¥166.28Bull¥310.91
FairClose
52-week traded range
52W low ¥103.0052W high ¥176.00

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

Valuation summary

Trading below the consensus fair value

AKEBONO BRAKE INDUSTRY CO.,LTD. closed at ¥104.00, 37.5% below the consensus fair value of ¥166.28 drawn from 8 valuation models.

Financial DNA score 43/100 — Average. P/E of 15.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥127.26
+22.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥134.37
+29.2%
√(22.5 × EPS × BVPS)
EPS=6.79, BVPS=118.18
P/E Fair Value
¥135.80
+30.6%
EPS × 20x (sector P/E)
EPS=6.79, Sector P/E=20x
Peter Lynch (PEG)
¥124.87
+20.1%
EPS × Growth% (PEG = 1 is fair)
EPS=6.79, g=18.4%
EV/EBITDA
¥310.91
+199.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.74B
Book Value (P/B)
¥11.82
-88.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=118.18, ROE=3.7%, g=3%, r=10%
Reverse DCF
¥104.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: -18.4%
Margin of Safety
¥99.36
-4.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=132.48, 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.