MANSEI CORPORATION

7565 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥8,310.00
-2.24%
Delayed · cached 15 min

Fair value analysis

7565
MANSEI CORPORATION
Consumer DiscretionaryWholesale Trade
¥8,310.00
Close used for this calculation
¥18,633.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability17/25
Returns11/25
Balance Sheet16/25
Efficiency23/25
Growth23/25
Strong
Quality radar
67Prof.17/25Ret.11/25Eff.23/25B.Sht16/25Growth23/25

Consensus fair value

¥18,633.26
Below FV
▲ +124.2% against the close used
Model range ¥6,050.97 – ¥30,488.75
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¥6,050.97Fair value¥18,633.26Bull¥30,488.75
FairClose
52-week traded range
52W low ¥4,830.0052W high ¥8,630.00

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

Valuation summary

Trading below the consensus fair value

MANSEI CORPORATION closed at ¥8,310.00, 55.4% below the consensus fair value of ¥18,633.26 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 12.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥30,488.75
+266.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥11,161.70
+34.3%
√(22.5 × EPS × BVPS)
EPS=686.3, BVPS=8067.96
P/E Fair Value
¥13,726.00
+65.2%
EPS × 20x (sector P/E)
EPS=686.3, Sector P/E=20x
Peter Lynch (PEG)
¥20,287.03
+144.1%
EPS × Growth% (PEG = 1 is fair)
EPS=686.3, g=29.6%
EV/EBITDA
¥18,937.78
+127.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.73B
Dividend Discount (DDM)
¥10,814.63
+30.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=200.27, r=10%, g=8%
Book Value (P/B)
¥6,050.97
-27.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8067.96, ROE=9%, g=6%, r=10%
Reverse DCF
¥8,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 29.6%
Margin of Safety
¥13,844.11
+66.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18458.82, 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.