HitoMile Co.,Ltd.
TSE Standard
¥436.00
-0.68%
Delayed · cached 15 min
Fair value analysis
7686
HitoMile Co.,Ltd.
¥436.00
Close used for this calculation
¥670.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
¥670.34
Below FV▲ +53.7% against the close used
Model range ¥255.16 – ¥813.80
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¥255.16Fair value¥670.34Bull¥813.80
FairClose
52-week traded range
52W low ¥408.0052W high ¥478.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HitoMile Co.,Ltd. closed at ¥436.00, 35.0% below the consensus fair value of ¥670.34 drawn from 8 valuation models.
Financial DNA score 56/100 — Good. P/E of 10.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥762.63
+74.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥396.43
-9.1%
√(22.5 × EPS × BVPS)
EPS=40.69, BVPS=171.65 · outside Graham range (P/E 10.7, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥813.80
+86.7%
EPS × 20x (sector P/E)
EPS=40.69, Sector P/E=20x
EV/EBITDA
¥715.97
+64.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.91B
Dividend Discount (DDM)
¥255.16
-41.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.01, r=10%, g=2%
Book Value (P/B)
¥551.25
+26.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=171.65, ROE=25.5%, g=3%, r=10%
Reverse DCF
¥436.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: 0%
Margin of Safety
¥493.22
+13.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=657.62, 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.