GLOBAL-DINING,INC.

7625 TSE Consumer Discretionary Retail Trade
TSE Standard
¥459.00
-1.50%
Delayed · cached 15 min

Fair value analysis

7625
GLOBAL-DINING,INC.
Consumer DiscretionaryRetail Trade
¥459.00
Close used for this calculation
¥582.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability14/25
Returns14/25
Balance Sheet10/25
Efficiency14/25
Growth23/25
Good
Quality radar
52Prof.14/25Ret.14/25Eff.14/25B.Sht10/25Growth23/25

Consensus fair value

¥582.17
Below FV
▲ +26.8% against the close used
Model range ¥63.79 – ¥900.90
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¥63.79Fair value¥582.17Bull¥900.90
FairClose
52-week traded range
52W low ¥355.0052W high ¥521.00

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

Valuation summary

Trading below the consensus fair value

GLOBAL-DINING,INC. closed at ¥459.00, 21.2% below the consensus fair value of ¥582.17 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 15.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥505.92
+10.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥599.19
+30.5%
√(22.5 × EPS × BVPS)
EPS=29.55, BVPS=540
P/E Fair Value
¥591.00
+28.8%
EPS × 20x (sector P/E)
EPS=29.55, Sector P/E=20x
Peter Lynch (PEG)
¥778.35
+69.6%
EPS × Growth% (PEG = 1 is fair)
EPS=29.55, g=26.3%
EV/EBITDA
¥900.90
+96.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.12B
Dividend Discount (DDM)
¥63.79
-86.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5, r=10%, g=2%
Book Value (P/B)
¥200.57
-56.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=540, ROE=5.6%, g=3%, r=10%
Reverse DCF
¥459.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: -26.3%
Margin of Safety
¥424.03
-7.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=565.37, 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.