Hirogin Holdings,Inc.
TSE Prime
¥2,361.00
+0.43%
Delayed · cached 15 min
Fair value analysis
7337
Hirogin Holdings,Inc.
¥2,361.00
Close used for this calculation
¥2,646.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Quality radar
Consensus fair value
¥2,646.76
Near FV▲ +12.1% against the close used
Model range ¥1,023.42 – ¥3,136.35
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¥1,023.42Fair value¥2,646.76Bull¥3,136.35
FairClose
52-week traded range
52W low ¥1,358.0052W high ¥2,421.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hirogin Holdings,Inc. closed at ¥2,361.00, 10.8% below the consensus fair value of ¥2,646.76 drawn from 8 valuation models.
Financial DNA score 39/100 — Average. P/E of 16.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,894.78
+22.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,499.58
+5.9%
√(22.5 × EPS × BVPS)
EPS=145.84, BVPS=1904.03
P/E Fair Value
¥2,916.80
+23.5%
EPS × 20x (sector P/E)
EPS=145.84, Sector P/E=20x
Peter Lynch (PEG)
¥2,559.49
+8.4%
EPS × Growth% (PEG = 1 is fair)
EPS=145.84, g=17.6%
Dividend Discount (DDM)
¥3,136.35
+32.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.08, r=10%, g=8%
Book Value (P/B)
¥1,023.42
-56.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1904.03, ROE=8.2%, g=6%, r=10%
Reverse DCF
¥2,361.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.3% | Historical: 17.6%
Margin of Safety
¥2,077.79
-12.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2770.39, 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.