BuySell Technologies Co.,Ltd.

7685 TSE Consumer Discretionary Wholesale Trade
TSE Growth
¥2,800.00
-3.41%
Delayed · cached 15 min

Fair value analysis

7685
BuySell Technologies Co.,Ltd.
Consumer Discretionary›Wholesale Trade
¥2,800.00
Close used for this calculation
¥4,155.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability19/25
Returns20/25
Balance Sheet15/25
Efficiency17/25
Growth20/25
Strong
Quality radar
71Prof.19/25Ret.20/25Eff.17/25B.Sht15/25Growth20/25

Consensus fair value

¥4,155.00
Below FV
▲ +48.4% against the close used
Model range ¥1,635.63 – ¥5,350.87
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¥1,635.63Fair value¥4,155.00Bull¥5,350.87
FairClose
52-week traded range
52W low ¥1,610.0052W high ¥4,085.00

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

Valuation summary

Trading below the consensus fair value

BuySell Technologies Co.,Ltd. closed at ¥2,800.00, 32.6% below the consensus fair value of ¥4,155.00 drawn from 8 valuation models.

Financial DNA score 71/100 — Strong. P/E of 16.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,693.40
+67.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,635.63
-41.6%
√(22.5 × EPS × BVPS)
EPS=175.38, BVPS=677.97 · outside Graham range (P/E 16, P/B 4.1) — asset-light, treat as a rough floor
P/E Fair Value
¥3,507.60
+25.3%
EPS × 20x (sector P/E)
EPS=175.38, Sector P/E=20x
Peter Lynch (PEG)
¥5,261.40
+87.9%
EPS × Growth% (PEG = 1 is fair)
EPS=175.38, g=30%
EV/EBITDA
¥5,350.87
+91.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.95B
Book Value (P/B)
¥4,386.44
+56.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=677.97, ROE=31.9%, g=6%, r=10%
Reverse DCF
¥2,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 41.5%
Margin of Safety
¥2,459.16
-12.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3278.88, 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.