WA,Inc.

7683 TSE Consumer Discretionary Retail Trade
TSE Prime
¥1,398.00
-0.57%
Delayed · cached 15 min

Fair value analysis

7683
WA,Inc.
Consumer DiscretionaryRetail Trade
¥1,398.00
Close used for this calculation
¥662.65Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability6/25
Returns4/25
Balance Sheet23/25
Efficiency7/25
Growth4/25
Average
Quality radar
40Prof.6/25Ret.4/25Eff.7/25B.Sht23/25Growth4/25

Consensus fair value

¥662.65
Above FV
▼ -52.6% against the close used
Model range ¥36.07 – ¥877.17
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¥36.07Fair value¥662.65Bull¥877.17
FairClose
52-week traded range
52W low ¥1,292.0052W high ¥1,458.00

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

Valuation summary

Trading above the consensus fair value

WA,Inc. closed at ¥1,398.00, 111.0% above the consensus fair value of ¥662.65 drawn from 9 valuation models.

Financial DNA score 40/100 — Average. P/E of 38.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥516.71
-63.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥686.13
-50.9%
√(22.5 × EPS × BVPS)
EPS=36.07, BVPS=580.08 · outside Graham range (P/E 38.8, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥721.40
-48.4%
EPS × 20x (sector P/E)
EPS=36.07, Sector P/E=20x
Peter Lynch (PEG)
¥36.07
-97.4%
EPS × Growth% (PEG = 1 is fair)
EPS=36.07, g=1%
EV/EBITDA
¥877.17
-37.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.67B
Dividend Discount (DDM)
¥217.46
-84.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=17.06, r=10%, g=2%
Book Value (P/B)
¥273.47
-80.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=580.08, ROE=6.3%, g=3%, r=10%
Reverse DCF
¥1,398.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.1% | Historical: -1%
Margin of Safety
¥481.06
-65.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=641.41, 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.