HOSHIIRYO-SANKI CO.,LTD.

7634 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥4,890.00
-1.41%
Delayed · cached 15 min

Fair value analysis

7634
HOSHIIRYO-SANKI CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥4,890.00
Close used for this calculation
¥8,465.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability13/25
Returns15/25
Balance Sheet21/25
Efficiency23/25
Growth14/25
Strong
Quality radar
72Prof.13/25Ret.15/25Eff.23/25B.Sht21/25Growth14/25

Consensus fair value

¥8,465.24
Below FV
▲ +73.1% against the close used
Model range ¥2,119.26 – ¥11,737.61
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¥2,119.26Fair value¥8,465.24Bull¥11,737.61
FairClose
52-week traded range
52W low ¥4,670.0052W high ¥5,880.00

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

Valuation summary

Trading below the consensus fair value

HOSHIIRYO-SANKI CO.,LTD. closed at ¥4,890.00, 42.2% below the consensus fair value of ¥8,465.24 drawn from 9 valuation models.

Financial DNA score 72/100 — Strong. P/E of 11.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥11,265.53
+130.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.5%, r=10%, tg=3%, n=10yr
Graham Number
¥7,977.43
+63.1%
√(22.5 × EPS × BVPS)
EPS=439.59, BVPS=6434.21
P/E Fair Value
¥8,791.80
+79.8%
EPS × 20x (sector P/E)
EPS=439.59, Sector P/E=20x
Peter Lynch (PEG)
¥2,426.54
-50.4%
EPS × Growth% (PEG = 1 is fair)
EPS=439.59, g=5.5%
EV/EBITDA
¥11,737.61
+140.0%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=2.87B
Dividend Discount (DDM)
¥2,119.26
-56.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.98, r=10%, g=5.5%
Book Value (P/B)
¥2,269.21
-53.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6434.21, ROE=7.1%, g=5.5%, r=10%
Reverse DCF
¥4,890.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.8% | Historical: 5.5%
Margin of Safety
¥7,008.69
+43.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9344.92, 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.