AeroEdge Co.,Ltd
TSE Growth
¥1,403.00
-0.85%
Delayed · cached 15 min
Fair value analysis
7409
AeroEdge Co.,Ltd
¥1,403.00
Close used for this calculation
¥3,041.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Quality radar
Consensus fair value
¥3,041.53
Below FV▲ +116.8% against the close used
Model range ¥1,887.79 – ¥3,828.40
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¥1,887.79Fair value¥3,041.53Bull¥3,828.40
FairClose
52-week traded range
52W low ¥767.5052W high ¥2,780.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AeroEdge Co.,Ltd closed at ¥1,403.00, 53.9% below the consensus fair value of ¥3,041.53 drawn from 7 valuation models.
Financial DNA score 60/100 — Good. P/E of 7.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,587.70
+155.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,085.00
+48.6%
√(22.5 × EPS × BVPS)
EPS=191.42, BVPS=1009.35
P/E Fair Value
¥3,828.40
+172.9%
EPS × 20x (sector P/E)
EPS=191.42, Sector P/E=20x
EV/EBITDA
¥1,887.79
+34.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.04B
Book Value (P/B)
¥2,609.90
+86.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1009.35, ROE=21.1%, g=3%, r=10%
Reverse DCF
¥1,403.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.7% | Historical: 0%
Margin of Safety
¥2,375.28
+69.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3167.03, 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.