Yashima & Co.,Ltd.

7677 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥2,742.00
-0.29%
Delayed · cached 15 min

Fair value analysis

7677
Yashima & Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥2,742.00
Close used for this calculation
¥3,873.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability13/25
Returns7/25
Balance Sheet11/25
Efficiency11/25
Growth14/25
Average
Quality radar
42Prof.13/25Ret.7/25Eff.11/25B.Sht11/25Growth14/25

Consensus fair value

¥3,873.73
Below FV
▲ +41.3% against the close used
Model range ¥1,816.13 – ¥4,933.01
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¥1,816.13Fair value¥3,873.73Bull¥4,933.01
FairClose
52-week traded range
52W low ¥2,459.0052W high ¥3,050.00

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

Valuation summary

Trading below the consensus fair value

Yashima & Co.,Ltd. closed at ¥2,742.00, 29.2% below the consensus fair value of ¥3,873.73 drawn from 8 valuation models.

Financial DNA score 42/100 — Average. P/E of 15.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,933.01
+79.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,743.90
+36.5%
√(22.5 × EPS × BVPS)
EPS=174.94, BVPS=3561.04
P/E Fair Value
¥3,498.80
+27.6%
EPS × 20x (sector P/E)
EPS=174.94, Sector P/E=20x
Peter Lynch (PEG)
¥2,382.68
-13.1%
EPS × Growth% (PEG = 1 is fair)
EPS=174.94, g=13.6%
EV/EBITDA
¥4,507.12
+64.4%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=769.98M
Book Value (P/B)
¥1,816.13
-33.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3561.04, ROE=5.1%, g=6%, r=10%
Reverse DCF
¥2,742.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.9% | Historical: 13.6%
Margin of Safety
¥3,043.93
+11.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4058.57, 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.