EARTH INFINITY CO.LTD.

7692 TSE Utilities Electric Power and Gas
TSE Standard
¥79.00
-3.66%
Delayed · cached 15 min

Fair value analysis

7692
EARTH INFINITY CO.LTD.
UtilitiesElectric Power and Gas
¥79.00
Close used for this calculation
¥84.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability19/25
Returns15/25
Balance Sheet13/25
Efficiency16/25
Growth17/25
Good
Quality radar
63Prof.19/25Ret.15/25Eff.16/25B.Sht13/25Growth17/25

Consensus fair value

¥84.21
Near FV
▲ +6.6% against the close used
Model range ¥32.14 – ¥125.70
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¥32.14Fair value¥84.21Bull¥125.70
FairClose
52-week traded range
52W low ¥73.0052W high ¥132.00

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

Valuation summary

Trading close to the consensus fair value

EARTH INFINITY CO.LTD. closed at ¥79.00, 6.2% below the consensus fair value of ¥84.21 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 18.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥69.23
-12.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥32.14
-59.3%
√(22.5 × EPS × BVPS)
EPS=4.19, BVPS=10.96 · outside Graham range (P/E 18.9, P/B 7.2) — asset-light, treat as a rough floor
P/E Fair Value
¥83.80
+6.1%
EPS × 20x (sector P/E)
EPS=4.19, Sector P/E=20x
Peter Lynch (PEG)
¥125.70
+59.1%
EPS × Growth% (PEG = 1 is fair)
EPS=4.19, g=30%
EV/EBITDA
¥112.21
+42.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=734.81M
Dividend Discount (DDM)
¥113.48
+43.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.1, r=10%, g=8%
Book Value (P/B)
¥104.09
+31.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10.96, ROE=44%, g=6%, r=10%
Reverse DCF
¥79.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.4% | Historical: 38.6%
Margin of Safety
¥46.29
-41.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=61.72, 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.