Amifa Co.,Ltd.

7800 TSE Consumer Discretionary Other Products
TSE Standard
¥975.00
-0.20%
Delayed · cached 15 min

Fair value analysis

7800
Amifa Co.,Ltd.
Consumer DiscretionaryOther Products
¥975.00
Close used for this calculation
¥1,439.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability9/25
Returns10/25
Balance Sheet18/25
Efficiency18/25
Growth12/25
Good
Quality radar
55Prof.9/25Ret.10/25Eff.18/25B.Sht18/25Growth12/25

Consensus fair value

¥1,439.36
Below FV
▲ +47.6% against the close used
Model range ¥193.96 – ¥2,413.07
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¥193.96Fair value¥1,439.36Bull¥2,413.07
FairClose
52-week traded range
52W low ¥579.0052W high ¥1,598.00

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

Valuation summary

Trading below the consensus fair value

Amifa Co.,Ltd. closed at ¥975.00, 32.3% below the consensus fair value of ¥1,439.36 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 15.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,413.07
+147.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3%, r=10%, tg=3%, n=10yr
Graham Number
¥1,015.81
+4.2%
√(22.5 × EPS × BVPS)
EPS=64.44, BVPS=711.68
P/E Fair Value
¥1,288.80
+32.2%
EPS × 20x (sector P/E)
EPS=64.44, Sector P/E=20x
Peter Lynch (PEG)
¥193.96
-80.1%
EPS × Growth% (PEG = 1 is fair)
EPS=64.44, g=3%
EV/EBITDA
¥1,092.41
+12.0%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=312.76M
Dividend Discount (DDM)
¥383.63
-60.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.03, r=10%, g=3%
Book Value (P/B)
¥678.08
-30.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=711.68, ROE=9.7%, g=3%, r=10%
Reverse DCF
¥975.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.4% | Historical: 3%
Margin of Safety
¥1,179.42
+21.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1572.56, 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.