Daitron Co.,Ltd.

7609 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥3,935.00
-2.60%
Delayed · cached 15 min

Fair value analysis

7609
Daitron Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥3,935.00
Close used for this calculation
¥5,078.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability13/25
Returns10/25
Balance Sheet13/25
Efficiency18/25
Growth19/25
Good
Quality radar
54Prof.13/25Ret.10/25Eff.18/25B.Sht13/25Growth19/25

Consensus fair value

¥5,078.40
Below FV
▲ +29.1% against the close used
Model range ¥2,971.18 – ¥10,263.27
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¥2,971.18Fair value¥5,078.40Bull¥10,263.27
FairClose
52-week traded range
52W low ¥2,107.5052W high ¥4,770.00

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

Valuation summary

Trading below the consensus fair value

Daitron Co.,Ltd. closed at ¥3,935.00, 22.5% below the consensus fair value of ¥5,078.40 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 16.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,470.98
+39.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,971.18
-24.5%
√(22.5 × EPS × BVPS)
EPS=232.32, BVPS=1688.84 · outside Graham range (P/E 16.9, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥4,646.40
+18.1%
EPS × 20x (sector P/E)
EPS=232.32, Sector P/E=20x
Peter Lynch (PEG)
¥3,166.52
-19.5%
EPS × Growth% (PEG = 1 is fair)
EPS=232.32, g=13.6%
EV/EBITDA
¥5,923.98
+50.5%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=7.48B
Dividend Discount (DDM)
¥10,263.27
+160.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=190.06, r=10%, g=8%
Book Value (P/B)
¥3,546.57
-9.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1688.84, ROE=14.4%, g=6%, r=10%
Reverse DCF
¥3,935.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: 13.6%
Margin of Safety
¥3,272.14
-16.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4362.85, 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.