Pan Pacific International Holdings Corporation

7532 TSE Consumer Discretionary Retail Trade
TSE Prime
¥726.10
-2.93%
Delayed · cached 15 min

Fair value analysis

7532
Pan Pacific International Holdings Corporation
Consumer Discretionary›Retail Trade
¥726.10
Close used for this calculation
¥2,064.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability13/25
Returns21/25
Balance Sheet11/25
Efficiency25/25
Growth19/25
Strong
Quality radar
70Prof.13/25Ret.21/25Eff.25/25B.Sht11/25Growth19/25

Consensus fair value

¥2,064.48
Below FV
▲ +184.3% against the close used
Model range ¥1,854.64 – ¥4,027.13
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¥1,854.64Fair value¥2,064.48Bull¥4,027.13
FairClose
52-week traded range
52W low ¥726.1052W high ¥1,058.50

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

Valuation summary

Trading below the consensus fair value

Pan Pacific International Holdings Corporation closed at ¥726.10, 64.8% below the consensus fair value of ¥2,064.48 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 4.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,101.46
+327.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,854.64
+155.4%
√(22.5 × EPS × BVPS)
EPS=151.59, BVPS=1008.47
P/E Fair Value
¥3,031.80
+317.5%
EPS × 20x (sector P/E)
EPS=151.59, Sector P/E=20x
Peter Lynch (PEG)
¥2,110.13
+190.6%
EPS × Growth% (PEG = 1 is fair)
EPS=151.59, g=13.9%
EV/EBITDA
¥4,027.13
+454.6%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=162.3B
Dividend Discount (DDM)
¥1,889.89
+160.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35, r=10%, g=8%
Book Value (P/B)
¥2,470.76
+240.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1008.47, ROE=15.8%, g=6%, r=10%
Reverse DCF
¥726.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 13.9%
Margin of Safety
¥1,996.98
+175.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2662.63, 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.