HIDAY HIDAKA Corp.

7611 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,976.00
-0.80%
Delayed · cached 15 min

Fair value analysis

7611
HIDAY HIDAKA Corp.
Consumer DiscretionaryRetail Trade
¥2,976.00
Close used for this calculation
¥2,630.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability19/25
Returns13/25
Balance Sheet21/25
Efficiency11/25
Growth15/25
Good
Quality radar
64Prof.19/25Ret.13/25Eff.11/25B.Sht21/25Growth15/25

Consensus fair value

¥2,630.78
Near FV
▼ -11.6% against the close used
Model range ¥1,425.19 – ¥4,028.43
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¥1,425.19Fair value¥2,630.78Bull¥4,028.43
FairClose
52-week traded range
52W low ¥2,477.0052W high ¥3,750.00

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

Valuation summary

Trading above the consensus fair value

HIDAY HIDAKA Corp. closed at ¥2,976.00, 13.1% above the consensus fair value of ¥2,630.78 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 22.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,088.68
-29.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,425.19
-52.1%
√(22.5 × EPS × BVPS)
EPS=130.74, BVPS=690.49 · outside Graham range (P/E 22.8, P/B 4.3) — asset-light, treat as a rough floor
P/E Fair Value
¥2,614.80
-12.1%
EPS × 20x (sector P/E)
EPS=130.74, Sector P/E=20x
Peter Lynch (PEG)
¥3,922.20
+31.8%
EPS × Growth% (PEG = 1 is fair)
EPS=130.74, g=30%
EV/EBITDA
¥4,028.43
+35.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.1B
Dividend Discount (DDM)
¥2,812.32
-5.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=52.08, r=10%, g=8%
Book Value (P/B)
¥2,192.30
-26.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=690.49, ROE=18.7%, g=6%, r=10%
Reverse DCF
¥2,976.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 31.6%
Margin of Safety
¥1,532.17
-48.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2042.89, 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.