Aidma Holdings,Inc.

7373 TSE Industrials Services
TSE Growth
¥901.00
-0.77%
Delayed · cached 15 min

Fair value analysis

7373
Aidma Holdings,Inc.
IndustrialsServices
¥901.00
Close used for this calculation
¥2,530.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
89/100
Profitability21/25
Returns25/25
Balance Sheet18/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
89Prof.21/25Ret.25/25Eff.25/25B.Sht18/25Growth25/25

Consensus fair value

¥2,530.68
Below FV
▲ +180.9% against the close used
Model range ¥1,185.61 – ¥3,869.10
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¥1,185.61Fair value¥2,530.68Bull¥3,869.10
FairClose
52-week traded range
52W low ¥901.0052W high ¥3,220.00

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

Valuation summary

Trading below the consensus fair value

Aidma Holdings,Inc. closed at ¥901.00, 64.4% below the consensus fair value of ¥2,530.68 drawn from 9 valuation models.

Financial DNA score 89/100 — Exceptional. P/E of 7.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,212.11
+256.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,185.61
+31.6%
√(22.5 × EPS × BVPS)
EPS=128.97, BVPS=484.41
P/E Fair Value
¥2,579.40
+186.3%
EPS × 20x (sector P/E)
EPS=128.97, Sector P/E=20x
Peter Lynch (PEG)
¥3,869.10
+329.4%
EPS × Growth% (PEG = 1 is fair)
EPS=128.97, g=30%
EV/EBITDA
¥3,779.69
+319.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.19B
Dividend Discount (DDM)
¥1,620.18
+79.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30, r=10%, g=8%
Book Value (P/B)
¥2,676.36
+197.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=484.41, ROE=28.1%, g=6%, r=10%
Reverse DCF
¥901.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.4% | Historical: 42%
Margin of Safety
¥1,744.28
+93.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2325.71, 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.