IMV CORPORATION

7760 TSE Technology Precision Instruments
TSE Standard
¥1,985.00
-2.41%
Delayed · cached 15 min

Fair value analysis

7760
IMV CORPORATION
TechnologyPrecision Instruments
¥1,985.00
Close used for this calculation
¥2,538.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability19/25
Returns13/25
Balance Sheet16/25
Efficiency16/25
Growth20/25
Good
Quality radar
64Prof.19/25Ret.13/25Eff.16/25B.Sht16/25Growth20/25

Consensus fair value

¥2,538.05
Below FV
▲ +27.9% against the close used
Model range ¥1,429.36 – ¥3,198.20
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¥1,429.36Fair value¥2,538.05Bull¥3,198.20
FairClose
52-week traded range
52W low ¥1,739.0052W high ¥4,115.00

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

Valuation summary

Trading below the consensus fair value

IMV CORPORATION closed at ¥1,985.00, 21.8% below the consensus fair value of ¥2,538.05 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 16.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,054.30
+53.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,429.36
-28.0%
√(22.5 × EPS × BVPS)
EPS=121.68, BVPS=746.24 · outside Graham range (P/E 16.3, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥2,433.60
+22.6%
EPS × 20x (sector P/E)
EPS=121.68, Sector P/E=20x
Peter Lynch (PEG)
¥2,417.78
+21.8%
EPS × Growth% (PEG = 1 is fair)
EPS=121.68, g=19.9%
EV/EBITDA
¥3,198.20
+61.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.99B
Dividend Discount (DDM)
¥1,618.57
-18.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.97, r=10%, g=8%
Book Value (P/B)
¥2,145.44
+8.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=746.24, ROE=17.5%, g=6%, r=10%
Reverse DCF
¥1,985.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.4% | Historical: 19.9%
Margin of Safety
¥1,729.32
-12.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2305.75, 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.