Ai Partners Financial Inc.

7345 TSE Financials Other Financing Business
TSE Growth
¥937.00
-0.32%
Delayed · cached 15 min

Fair value analysis

7345
Ai Partners Financial Inc.
FinancialsOther Financing Business
¥937.00
Close used for this calculation
¥545.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability13/25
Returns9/25
Balance Sheet14/25
Efficiency4/25
Growth3/25
Average
Quality radar
40Prof.13/25Ret.9/25Eff.4/25B.Sht14/25Growth3/25

Consensus fair value

¥545.80
Above FV
▼ -41.8% against the close used
Model range ¥238.69 – ¥731.63
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¥238.69Fair value¥545.80Bull¥731.63
FairClose
52-week traded range
52W low ¥564.0052W high ¥1,222.00

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

Valuation summary

Trading above the consensus fair value

Ai Partners Financial Inc. closed at ¥937.00, 71.7% above the consensus fair value of ¥545.80 drawn from 7 valuation models.

Financial DNA score 40/100 — Average. P/E of 34.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥731.63
-21.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.7%, r=10%, tg=3%, n=10yr
Graham Number
¥367.82
-60.7%
√(22.5 × EPS × BVPS)
EPS=27.53, BVPS=218.41 · outside Graham range (P/E 34, P/B 4.3) — asset-light, treat as a rough floor
P/E Fair Value
¥550.60
-41.2%
EPS × 20x (sector P/E)
EPS=27.53, Sector P/E=20x
Peter Lynch (PEG)
¥238.69
-74.5%
EPS × Growth% (PEG = 1 is fair)
EPS=27.53, g=8.7%
Book Value (P/B)
¥404.07
-56.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=218.41, ROE=13.4%, g=6%, r=10%
Reverse DCF
¥937.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.3% | Historical: 8.7%
Margin of Safety
¥412.51
-56.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=550.02, 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.