ANRAKUTEI Co.,Ltd

7562 TSE Consumer Discretionary Retail Trade
TSE Standard
¥3,835.00
-0.13%
Delayed · cached 15 min

Fair value analysis

7562
ANRAKUTEI Co.,Ltd
Consumer DiscretionaryRetail Trade
¥3,835.00
Close used for this calculation
¥4,496.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability15/25
Returns13/25
Balance Sheet9/25
Efficiency12/25
Growth14/25
Average
Quality radar
49Prof.15/25Ret.13/25Eff.12/25B.Sht9/25Growth14/25

Consensus fair value

¥4,496.26
Below FV
▲ +17.2% against the close used
Model range ¥2,150.47 – ¥6,843.91
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¥2,150.47Fair value¥4,496.26Bull¥6,843.91
FairClose
52-week traded range
52W low ¥3,610.0052W high ¥3,870.00

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

Valuation summary

Trading below the consensus fair value

ANRAKUTEI Co.,Ltd closed at ¥3,835.00, 14.7% below the consensus fair value of ¥4,496.26 drawn from 8 valuation models.

Financial DNA score 49/100 — Average. P/E of 20.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,566.88
+45.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,725.51
-28.9%
√(22.5 × EPS × BVPS)
EPS=184.23, BVPS=1792.06 · outside Graham range (P/E 20.8, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
¥3,684.60
-3.9%
EPS × 20x (sector P/E)
EPS=184.23, Sector P/E=20x
Peter Lynch (PEG)
¥2,803.98
-26.9%
EPS × Growth% (PEG = 1 is fair)
EPS=184.23, g=15.2%
EV/EBITDA
¥6,843.91
+78.5%
(EBITDA × 17.6x − Net Debt) ÷ Shares
EBITDA=2.29B
Book Value (P/B)
¥2,150.47
-43.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1792.06, ROE=10.8%, g=6%, r=10%
Reverse DCF
¥3,835.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.7% | Historical: 15.2%
Margin of Safety
¥2,994.25
-21.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3992.33, 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.