UORIKI CO.,LTD.
TSE Prime
¥2,309.00
-0.09%
Delayed · cached 15 min
Fair value analysis
7596
UORIKI CO.,LTD.
¥2,309.00
Close used for this calculation
¥1,268.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Quality radar
Consensus fair value
¥1,268.74
Above FV▼ -45.1% against the close used
Model range ¥396.02 – ¥1,867.00
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¥396.02Fair value¥1,268.74Bull¥1,867.00
FairClose
52-week traded range
52W low ¥2,130.0052W high ¥2,591.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
UORIKI CO.,LTD. closed at ¥2,309.00, 82.0% above the consensus fair value of ¥1,268.74 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 24.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥577.98
-75.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,679.18
-27.3%
√(22.5 × EPS × BVPS)
EPS=93.35, BVPS=1342.44 · outside Graham range (P/E 24.7, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,867.00
-19.1%
EPS × 20x (sector P/E)
EPS=93.35, Sector P/E=20x
Peter Lynch (PEG)
¥615.18
-73.4%
EPS × Growth% (PEG = 1 is fair)
EPS=93.35, g=6.6%
EV/EBITDA
¥1,586.62
-31.3%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=1.67B
Dividend Discount (DDM)
¥1,623.93
-29.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=51.95, r=10%, g=6.6%
Book Value (P/B)
¥396.02
-82.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1342.44, ROE=7.2%, g=6%, r=10%
Reverse DCF
¥2,309.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10% | Historical: 6.6%
Margin of Safety
¥1,031.04
-55.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1374.72, 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.