HURXLEY CORPORATION

7561 TSE Consumer Discretionary Retail Trade
TSE Standard
¥712.00
-0.70%
Delayed · cached 15 min

Fair value analysis

7561
HURXLEY CORPORATION
Consumer DiscretionaryRetail Trade
¥712.00
Close used for this calculation
¥1,636.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability13/25
Returns15/25
Balance Sheet13/25
Efficiency25/25
Growth19/25
Strong
Quality radar
66Prof.13/25Ret.15/25Eff.25/25B.Sht13/25Growth19/25

Consensus fair value

¥1,636.75
Below FV
▲ +129.9% against the close used
Model range ¥823.69 – ¥4,040.24
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¥823.69Fair value¥1,636.75Bull¥4,040.24
FairClose
52-week traded range
52W low ¥617.0052W high ¥795.00

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

Valuation summary

Trading below the consensus fair value

HURXLEY CORPORATION closed at ¥712.00, 56.5% below the consensus fair value of ¥1,636.75 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 8.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,040.24
+467.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,587.60
+123.0%
√(22.5 × EPS × BVPS)
EPS=80.24, BVPS=1396.08
P/E Fair Value
¥1,604.80
+125.4%
EPS × 20x (sector P/E)
EPS=80.24, Sector P/E=20x
Peter Lynch (PEG)
¥880.23
+23.6%
EPS × Growth% (PEG = 1 is fair)
EPS=80.24, g=11%
EV/EBITDA
¥2,310.69
+224.5%
(EBITDA × 15.5x − Net Debt) ÷ Shares
EBITDA=4.58B
Dividend Discount (DDM)
¥1,511.01
+112.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27.98, r=10%, g=8%
Book Value (P/B)
¥823.69
+15.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1396.08, ROE=5.9%, g=6%, r=10%
Reverse DCF
¥712.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: 11%
Margin of Safety
¥1,808.16
+154.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2410.88, 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.