IKUYO CO.,LTD.

7273 TSE Automobiles Transportation Equipment
TSE Standard
¥631.00
+0.64%
Delayed · cached 15 min

Fair value analysis

7273
IKUYO CO.,LTD.
AutomobilesTransportation Equipment
¥631.00
Close used for this calculation
¥1,524.63Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability19/25
Returns25/25
Balance Sheet13/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
82Prof.19/25Ret.25/25Eff.25/25B.Sht13/25Growth25/25

Consensus fair value

¥1,524.63
Below FV
▲ +141.6% against the close used
Model range ¥669.06 – ¥3,240.00
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¥669.06Fair value¥1,524.63Bull¥3,240.00
FairClose
52-week traded range
52W low ¥577.0052W high ¥1,108.00

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

Valuation summary

Trading below the consensus fair value

IKUYO CO.,LTD. closed at ¥631.00, 58.6% below the consensus fair value of ¥1,524.63 drawn from 9 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 5.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥669.06
+6.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,054.09
+67.1%
√(22.5 × EPS × BVPS)
EPS=108, BVPS=457.25
P/E Fair Value
¥2,160.00
+242.3%
EPS × 20x (sector P/E)
EPS=108, Sector P/E=20x
Peter Lynch (PEG)
¥3,240.00
+413.5%
EPS × Growth% (PEG = 1 is fair)
EPS=108, g=30%
EV/EBITDA
¥1,946.72
+208.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.93B
Dividend Discount (DDM)
¥1,782.07
+182.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33, r=10%, g=8%
Book Value (P/B)
¥2,434.84
+285.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=457.25, ROE=27.3%, g=6%, r=10%
Reverse DCF
¥631.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 58.9%
Margin of Safety
¥970.79
+53.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1294.38, 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.