Three F Co.,Ltd.

7544 TSE Consumer Discretionary Retail Trade
TSE Standard
¥551.00
-0.36%
Delayed · cached 15 min

Fair value analysis

7544
Three F Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥551.00
Close used for this calculation
¥1,088.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability6/25
Returns15/25
Balance Sheet23/25
Efficiency25/25
Growth13/25
Strong
Quality radar
69Prof.6/25Ret.15/25Eff.25/25B.Sht23/25Growth13/25

Consensus fair value

¥1,088.27
Below FV
▲ +97.5% against the close used
Model range ¥229.73 – ¥2,678.26
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¥229.73Fair value¥1,088.27Bull¥2,678.26
FairClose
52-week traded range
52W low ¥537.0052W high ¥600.00

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

Valuation summary

Trading below the consensus fair value

Three F Co.,Ltd. closed at ¥551.00, 49.4% below the consensus fair value of ¥1,088.27 drawn from 8 valuation models.

Financial DNA score 69/100 — Strong. P/E of 10.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,678.26
+386.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥786.93
+42.8%
√(22.5 × EPS × BVPS)
EPS=50.45, BVPS=545.54
P/E Fair Value
¥1,009.00
+83.1%
EPS × 20x (sector P/E)
EPS=50.45, Sector P/E=20x
EV/EBITDA
¥1,880.65
+241.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.42B
Dividend Discount (DDM)
¥229.73
-58.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18.02, r=10%, g=2%
Book Value (P/B)
¥514.37
-6.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=545.54, ROE=9.6%, g=3%, r=10%
Reverse DCF
¥551.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: 0%
Margin of Safety
¥1,118.55
+103.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1491.4, 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.