INTER ACTION Corporation

7725 TSE Technology Precision Instruments
TSE Prime
¥1,692.00
-3.31%
Delayed · cached 15 min

Fair value analysis

7725
INTER ACTION Corporation
TechnologyPrecision Instruments
¥1,692.00
Close used for this calculation
¥1,294.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability14/25
Returns2/25
Balance Sheet23/25
Efficiency11/25
Growth9/25
Good
Quality radar
50Prof.14/25Ret.2/25Eff.11/25B.Sht23/25Growth9/25

Consensus fair value

¥1,294.47
Above FV
▼ -23.5% against the close used
Model range ¥258.44 – ¥2,103.51
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¥258.44Fair value¥1,294.47Bull¥2,103.51
FairClose
52-week traded range
52W low ¥1,272.0052W high ¥2,271.00

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

Valuation summary

Trading above the consensus fair value

INTER ACTION Corporation closed at ¥1,692.00, 30.7% above the consensus fair value of ¥1,294.47 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 32.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,103.51
+24.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,111.95
-34.3%
√(22.5 × EPS × BVPS)
EPS=51.64, BVPS=1064.15 · outside Graham range (P/E 32.8, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,032.80
-39.0%
EPS × 20x (sector P/E)
EPS=51.64, Sector P/E=20x
Peter Lynch (PEG)
¥747.75
-55.8%
EPS × Growth% (PEG = 1 is fair)
EPS=51.64, g=14.5%
EV/EBITDA
¥825.72
-51.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=897.68M
Dividend Discount (DDM)
¥560.90
-66.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=43.99, r=10%, g=2%
Book Value (P/B)
¥258.44
-84.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1064.15, ROE=4.7%, g=3%, r=10%
Reverse DCF
¥1,692.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.8% | Historical: -14.5%
Margin of Safety
¥1,062.07
-37.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1416.09, 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.