ARGO GRAPHICS Inc.

7595 TSE Technology Information & Communication
TSE Prime
¥1,236.00
-1.04%
Delayed · cached 15 min

Fair value analysis

7595
ARGO GRAPHICS Inc.
TechnologyInformation & Communication
¥1,236.00
Close used for this calculation
¥2,720.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
87/100
Profitability25/25
Returns19/25
Balance Sheet18/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
87Prof.25/25Ret.19/25Eff.25/25B.Sht18/25Growth25/25

Consensus fair value

¥2,720.88
Below FV
▲ +120.1% against the close used
Model range ¥165.87 – ¥7,905.90
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¥165.87Fair value¥2,720.88Bull¥7,905.90
FairClose
52-week traded range
52W low ¥1,174.0052W high ¥1,704.00

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

Valuation summary

Trading below the consensus fair value

ARGO GRAPHICS Inc. closed at ¥1,236.00, 54.6% below the consensus fair value of ¥2,720.88 drawn from 9 valuation models.

Financial DNA score 87/100 — Exceptional. P/E of 4.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥165.87
-86.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,052.30
+66.0%
√(22.5 × EPS × BVPS)
EPS=263.53, BVPS=710.34
P/E Fair Value
¥5,270.60
+326.4%
EPS × 20x (sector P/E)
EPS=263.53, Sector P/E=20x
Peter Lynch (PEG)
¥7,905.90
+539.6%
EPS × Growth% (PEG = 1 is fair)
EPS=263.53, g=30%
EV/EBITDA
¥2,688.81
+117.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.88B
Dividend Discount (DDM)
¥4,318.34
+249.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=79.97, r=10%, g=8%
Book Value (P/B)
¥5,363.10
+333.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=710.34, ROE=36.2%, g=6%, r=10%
Reverse DCF
¥1,236.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 43.6%
Margin of Safety
¥1,872.19
+51.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2496.26, 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.