UNITED ARROWS LTD.

7606 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,299.00
-0.91%
Delayed · cached 15 min

Fair value analysis

7606
UNITED ARROWS LTD.
Consumer DiscretionaryRetail Trade
¥2,299.00
Close used for this calculation
¥4,791.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability17/25
Returns19/25
Balance Sheet16/25
Efficiency25/25
Growth25/25
Strong
Quality radar
77Prof.17/25Ret.19/25Eff.25/25B.Sht16/25Growth25/25

Consensus fair value

¥4,791.81
Below FV
▲ +108.4% against the close used
Model range ¥9.34 – ¥7,072.23
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¥9.34Fair value¥4,791.81Bull¥7,072.23
FairClose
52-week traded range
52W low ¥1,916.0052W high ¥2,682.00

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

Valuation summary

Trading below the consensus fair value

UNITED ARROWS LTD. closed at ¥2,299.00, 52.0% below the consensus fair value of ¥4,791.81 drawn from 9 valuation models.

Financial DNA score 77/100 — Strong. P/E of 10.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9.34
-99.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,753.61
+19.8%
√(22.5 × EPS × BVPS)
EPS=221.34, BVPS=1522.52
P/E Fair Value
¥4,426.80
+92.6%
EPS × 20x (sector P/E)
EPS=221.34, Sector P/E=20x
Peter Lynch (PEG)
¥6,640.20
+188.8%
EPS × Growth% (PEG = 1 is fair)
EPS=221.34, g=30%
EV/EBITDA
¥7,072.23
+207.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.96B
Dividend Discount (DDM)
¥4,804.45
+109.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=88.97, r=10%, g=8%
Book Value (P/B)
¥3,539.85
+54.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1522.52, ROE=15.3%, g=6%, r=10%
Reverse DCF
¥2,299.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 70%
Margin of Safety
¥1,797.44
-21.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2396.58, 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.