DAIICHI CO.,LTD.

7643 TSE Consumer Discretionary Retail Trade
TSE Standard
¥1,726.00
+0.12%
Delayed · cached 15 min

Fair value analysis

7643
DAIICHI CO.,LTD.
Consumer DiscretionaryRetail Trade
¥1,726.00
Close used for this calculation
¥1,530.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability8/25
Returns10/25
Balance Sheet16/25
Efficiency16/25
Growth6/25
Good
Quality radar
50Prof.8/25Ret.10/25Eff.16/25B.Sht16/25Growth6/25

Consensus fair value

¥1,530.22
Near FV
▼ -11.3% against the close used
Model range ¥459.94 – ¥2,041.68
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¥459.94Fair value¥1,530.22Bull¥2,041.68
FairClose
52-week traded range
52W low ¥1,591.0052W high ¥1,868.00

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

Valuation summary

Trading above the consensus fair value

DAIICHI CO.,LTD. closed at ¥1,726.00, 12.8% above the consensus fair value of ¥1,530.22 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 19.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,546.96
-10.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,727.66
+0.1%
√(22.5 × EPS × BVPS)
EPS=86.85, BVPS=1527.43
P/E Fair Value
¥1,737.00
+0.6%
EPS × 20x (sector P/E)
EPS=86.85, Sector P/E=20x
Peter Lynch (PEG)
¥572.34
-66.8%
EPS × Growth% (PEG = 1 is fair)
EPS=86.85, g=6.6%
EV/EBITDA
¥2,041.68
+18.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.3B
Dividend Discount (DDM)
¥459.94
-73.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.07, r=10%, g=2%
Book Value (P/B)
¥610.97
-64.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1527.43, ROE=5.8%, g=3%, r=10%
Reverse DCF
¥1,726.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.1% | Historical: -6.6%
Margin of Safety
¥1,252.91
-27.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1670.54, 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.