CRESTEC Inc.

7812 TSE Consumer Discretionary Other Products
TSE Standard
¥2,090.00
+1.90%
Delayed · cached 15 min

Fair value analysis

7812
CRESTEC Inc.
Consumer DiscretionaryOther Products
¥2,090.00
Close used for this calculation
¥4,045.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability13/25
Returns15/25
Balance Sheet16/25
Efficiency25/25
Growth19/25
Strong
Quality radar
69Prof.13/25Ret.15/25Eff.25/25B.Sht16/25Growth19/25

Consensus fair value

¥4,045.23
Below FV
▲ +93.6% against the close used
Model range ¥2,024.69 – ¥9,887.14
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¥2,024.69Fair value¥4,045.23Bull¥9,887.14
FairClose
52-week traded range
52W low ¥1,750.0052W high ¥2,193.00

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

Valuation summary

Trading below the consensus fair value

CRESTEC Inc. closed at ¥2,090.00, 48.3% below the consensus fair value of ¥4,045.23 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 8.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,783.96
+368.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,757.17
+79.8%
√(22.5 × EPS × BVPS)
EPS=240.15, BVPS=2612.5
P/E Fair Value
¥4,803.00
+129.8%
EPS × 20x (sector P/E)
EPS=240.15, Sector P/E=20x
Peter Lynch (PEG)
¥3,097.94
+48.2%
EPS × Growth% (PEG = 1 is fair)
EPS=240.15, g=12.9%
EV/EBITDA
¥9,887.14
+373.1%
(EBITDA × 16.5x − Net Debt) ÷ Shares
EBITDA=2.13B
Dividend Discount (DDM)
¥4,108.10
+96.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.08, r=10%, g=8%
Book Value (P/B)
¥2,024.69
-3.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2612.5, ROE=9.1%, g=6%, r=10%
Reverse DCF
¥2,090.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 12.9%
Margin of Safety
¥4,586.03
+119.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6114.71, 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.