YAKUODO HOLDINGS Co.,Ltd.

7679 TSE Consumer Discretionary Retail Trade
TSE Prime
¥1,629.00
-0.73%
Delayed · cached 15 min

Fair value analysis

7679
YAKUODO HOLDINGS Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥1,629.00
Close used for this calculation
¥3,603.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability11/25
Returns18/25
Balance Sheet5/25
Efficiency23/25
Growth14/25
Good
Quality radar
57Prof.11/25Ret.18/25Eff.23/25B.Sht5/25Growth14/25

Consensus fair value

¥3,603.42
Below FV
▲ +121.2% against the close used
Model range ¥1,542.23 – ¥5,126.44
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¥1,542.23Fair value¥3,603.42Bull¥5,126.44
FairClose
52-week traded range
52W low ¥1,611.0052W high ¥2,320.00

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

Valuation summary

Trading below the consensus fair value

YAKUODO HOLDINGS Co.,Ltd. closed at ¥1,629.00, 54.8% below the consensus fair value of ¥3,603.42 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 7.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,863.86
+137.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,095.34
+90.0%
√(22.5 × EPS × BVPS)
EPS=206.51, BVPS=2062.03
P/E Fair Value
¥4,130.20
+153.5%
EPS × 20x (sector P/E)
EPS=206.51, Sector P/E=20x
Peter Lynch (PEG)
¥1,645.88
+1.0%
EPS × Growth% (PEG = 1 is fair)
EPS=206.51, g=8%
EV/EBITDA
¥5,126.44
+214.7%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=8.75B
Dividend Discount (DDM)
¥1,542.23
-5.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29, r=10%, g=8%
Book Value (P/B)
¥2,268.23
+39.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2062.03, ROE=10.4%, g=6%, r=10%
Reverse DCF
¥1,629.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.7% | Historical: 8%
Margin of Safety
¥2,772.35
+70.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3696.47, 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.