DREAMBED CO.,LTD.

7791 TSE Consumer Discretionary Other Products
TSE Standard
¥823.00
+0.24%
Delayed · cached 15 min

Fair value analysis

7791
DREAMBED CO.,LTD.
Consumer DiscretionaryOther Products
¥823.00
Close used for this calculation
¥1,717.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability9/25
Returns18/25
Balance Sheet1/25
Efficiency25/25
Growth14/25
Good
Quality radar
53Prof.9/25Ret.18/25Eff.25/25B.Sht1/25Growth14/25

Consensus fair value

¥1,717.08
Below FV
▲ +108.6% against the close used
Model range ¥215.13 – ¥2,338.40
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¥215.13Fair value¥1,717.08Bull¥2,338.40
FairClose
52-week traded range
52W low ¥779.0052W high ¥919.00

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

Valuation summary

Trading below the consensus fair value

DREAMBED CO.,LTD. closed at ¥823.00, 52.1% below the consensus fair value of ¥1,717.08 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 7.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,536.67
+86.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,771.38
+115.2%
√(22.5 × EPS × BVPS)
EPS=116.92, BVPS=1192.75
P/E Fair Value
¥2,338.40
+184.1%
EPS × 20x (sector P/E)
EPS=116.92, Sector P/E=20x
Peter Lynch (PEG)
¥215.13
-73.9%
EPS × Growth% (PEG = 1 is fair)
EPS=116.92, g=1.8%
EV/EBITDA
¥1,929.03
+134.4%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=1.11B
Dividend Discount (DDM)
¥458.56
-44.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.97, r=10%, g=2%
Book Value (P/B)
¥1,243.87
+51.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1192.75, ROE=10.3%, g=3%, r=10%
Reverse DCF
¥823.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.3% | Historical: 1.8%
Margin of Safety
¥1,411.61
+71.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1882.15, 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.