DAIKO TSUSAN CO.,LTD.

7673 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,677.00
+0.12%
Delayed · cached 15 min

Fair value analysis

7673
DAIKO TSUSAN CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥1,677.00
Close used for this calculation
¥2,494.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability9/25
Returns16/25
Balance Sheet16/25
Efficiency25/25
Growth14/25
Strong
Quality radar
66Prof.9/25Ret.16/25Eff.25/25B.Sht16/25Growth14/25

Consensus fair value

¥2,494.90
Below FV
▲ +48.8% against the close used
Model range ¥513.35 – ¥3,433.80
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¥513.35Fair value¥2,494.90Bull¥3,433.80
FairClose
52-week traded range
52W low ¥1,518.0052W high ¥1,914.00

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

Valuation summary

Trading below the consensus fair value

DAIKO TSUSAN CO.,LTD. closed at ¥1,677.00, 32.8% below the consensus fair value of ¥2,494.90 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,612.01
+55.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3%, r=10%, tg=3%, n=10yr
Graham Number
¥2,558.07
+52.5%
√(22.5 × EPS × BVPS)
EPS=171.69, BVPS=1693.94
P/E Fair Value
¥3,433.80
+104.8%
EPS × 20x (sector P/E)
EPS=171.69, Sector P/E=20x
Peter Lynch (PEG)
¥513.35
-69.4%
EPS × Growth% (PEG = 1 is fair)
EPS=171.69, g=3%
EV/EBITDA
¥2,756.99
+64.4%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=1.33B
Dividend Discount (DDM)
¥1,027.42
-38.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.93, r=10%, g=3%
Book Value (P/B)
¥1,814.94
+8.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1693.94, ROE=10.5%, g=3%, r=10%
Reverse DCF
¥1,677.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 3%
Margin of Safety
¥2,150.97
+28.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2867.96, 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.