MEDIPAL HOLDINGS CORPORATION

7459 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥2,886.00
+0.05%
Delayed · cached 15 min

Fair value analysis

7459
MEDIPAL HOLDINGS CORPORATION
Consumer DiscretionaryWholesale Trade
¥2,886.00
Close used for this calculation
¥3,924.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability11/25
Returns11/25
Balance Sheet11/25
Efficiency18/25
Growth14/25
Good
Quality radar
51Prof.11/25Ret.11/25Eff.18/25B.Sht11/25Growth14/25

Consensus fair value

¥3,924.98
Below FV
▲ +36.0% against the close used
Model range ¥555.00 – ¥5,087.09
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¥555.00Fair value¥3,924.98Bull¥5,087.09
FairClose
52-week traded range
52W low ¥2,495.5052W high ¥3,067.00

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

Valuation summary

Trading below the consensus fair value

MEDIPAL HOLDINGS CORPORATION closed at ¥2,886.00, 26.5% below the consensus fair value of ¥3,924.98 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,851.34
+33.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,840.23
+33.1%
√(22.5 × EPS × BVPS)
EPS=206.67, BVPS=3171.43
P/E Fair Value
¥4,133.40
+43.2%
EPS × 20x (sector P/E)
EPS=206.67, Sector P/E=20x
Peter Lynch (PEG)
¥1,994.37
-30.9%
EPS × Growth% (PEG = 1 is fair)
EPS=206.67, g=9.7%
EV/EBITDA
¥5,087.09
+76.3%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=70.62B
Dividend Discount (DDM)
¥3,568.83
+23.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=66.09, r=10%, g=8%
Book Value (P/B)
¥555.00
-80.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3171.43, ROE=6.7%, g=6%, r=10%
Reverse DCF
¥2,886.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 9.7%
Margin of Safety
¥2,956.24
+2.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3941.66, 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.