AS ONE CORPORATION

7476 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥2,463.00
-0.02%
Delayed · cached 15 min

Fair value analysis

7476
AS ONE CORPORATION
Consumer DiscretionaryWholesale Trade
¥2,463.00
Close used for this calculation
¥1,815.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability13/25
Returns10/25
Balance Sheet21/25
Efficiency16/25
Growth6/25
Good
Quality radar
60Prof.13/25Ret.10/25Eff.16/25B.Sht21/25Growth6/25

Consensus fair value

¥1,815.78
Above FV
▼ -26.3% against the close used
Model range ¥802.19 – ¥2,624.79
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¥802.19Fair value¥1,815.78Bull¥2,624.79
FairClose
52-week traded range
52W low ¥1,985.5052W high ¥2,630.00

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

Valuation summary

Trading above the consensus fair value

AS ONE CORPORATION closed at ¥2,463.00, 35.6% above the consensus fair value of ¥1,815.78 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 19.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,047.77
-57.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.3%, r=10%, tg=3%, n=10yr
Graham Number
¥1,696.97
-31.1%
√(22.5 × EPS × BVPS)
EPS=128.35, BVPS=997.17 · outside Graham range (P/E 19.2, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥2,567.00
+4.2%
EPS × 20x (sector P/E)
EPS=128.35, Sector P/E=20x
Peter Lynch (PEG)
¥802.19
-67.4%
EPS × Growth% (PEG = 1 is fair)
EPS=128.35, g=6.3%
EV/EBITDA
¥2,624.79
+6.6%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=14.66B
Dividend Discount (DDM)
¥1,842.32
-25.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.02, r=10%, g=6.3%
Book Value (P/B)
¥1,829.80
-25.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=997.17, ROE=13.3%, g=6%, r=10%
Reverse DCF
¥2,463.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.6% | Historical: 6.3%
Margin of Safety
¥1,327.94
-46.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1770.58, 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.