ART VIVANT CO.,LTD.

7523 TSE Consumer Discretionary Retail Trade
TSE Standard
¥1,875.00
-0.16%
Delayed · cached 15 min

Fair value analysis

7523
ART VIVANT CO.,LTD.
Consumer DiscretionaryRetail Trade
¥1,875.00
Close used for this calculation
¥3,220.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability17/25
Returns16/25
Balance Sheet13/25
Efficiency25/25
Growth19/25
Strong
Quality radar
71Prof.17/25Ret.16/25Eff.25/25B.Sht13/25Growth19/25

Consensus fair value

¥3,220.11
Below FV
▲ +71.7% against the close used
Model range ¥1,861.10 – ¥8,108.88
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¥1,861.10Fair value¥3,220.11Bull¥8,108.88
FairClose
52-week traded range
52W low ¥1,442.0052W high ¥2,134.00

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

Valuation summary

Trading below the consensus fair value

ART VIVANT CO.,LTD. closed at ¥1,875.00, 41.8% below the consensus fair value of ¥3,220.11 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 10.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,108.88
+332.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,713.47
+44.7%
√(22.5 × EPS × BVPS)
EPS=185, BVPS=1768.87
P/E Fair Value
¥3,700.00
+97.3%
EPS × 20x (sector P/E)
EPS=185, Sector P/E=20x
Peter Lynch (PEG)
¥1,861.10
-0.7%
EPS × Growth% (PEG = 1 is fair)
EPS=185, g=10.1%
EV/EBITDA
¥3,579.07
+90.9%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=2.79B
Dividend Discount (DDM)
¥3,240.00
+72.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60, r=10%, g=8%
Book Value (P/B)
¥2,078.42
+10.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1768.87, ROE=10.7%, g=6%, r=10%
Reverse DCF
¥1,875.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: 10.1%
Margin of Safety
¥3,630.59
+93.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4840.78, 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.