Decollte Holdings Corporation

7372 TSE Industrials Services
TSE Growth
¥391.00
+0.00%
Delayed · cached 15 min

Fair value analysis

7372
Decollte Holdings Corporation
IndustrialsServices
¥391.00
Close used for this calculation
¥696.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability14/25
Returns13/25
Balance Sheet4/25
Efficiency7/25
Growth20/25
Average
Quality radar
38Prof.14/25Ret.13/25Eff.7/25B.Sht4/25Growth20/25

Consensus fair value

¥696.26
Below FV
▲ +78.1% against the close used
Model range ¥144.81 – ¥1,526.71
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¥144.81Fair value¥696.26Bull¥1,526.71
FairClose
52-week traded range
52W low ¥348.0052W high ¥489.00

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

Valuation summary

Trading below the consensus fair value

Decollte Holdings Corporation closed at ¥391.00, 43.8% below the consensus fair value of ¥696.26 drawn from 8 valuation models.

Financial DNA score 38/100 — Average. P/E of 13.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥532.66
+36.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥555.58
+42.1%
√(22.5 × EPS × BVPS)
EPS=28.42, BVPS=482.72
P/E Fair Value
¥568.40
+45.4%
EPS × 20x (sector P/E)
EPS=28.42, Sector P/E=20x
Peter Lynch (PEG)
¥826.17
+111.3%
EPS × Growth% (PEG = 1 is fair)
EPS=28.42, g=29.1%
EV/EBITDA
¥1,526.71
+290.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.13B
Book Value (P/B)
¥144.81
-63.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=482.72, ROE=3%, g=3%, r=10%
Reverse DCF
¥391.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: -29.1%
Margin of Safety
¥414.16
+5.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=552.21, 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.