ENDO MANUFACTURING CO.,LTD.

7841 TSE Consumer Discretionary Other Products
TSE Standard
¥1,060.00
-0.47%
Delayed · cached 15 min

Fair value analysis

7841
ENDO MANUFACTURING CO.,LTD.
Consumer DiscretionaryOther Products
¥1,060.00
Close used for this calculation
¥1,460.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability14/25
Returns12/25
Balance Sheet15/25
Efficiency18/25
Growth25/25
Good
Quality radar
59Prof.14/25Ret.12/25Eff.18/25B.Sht15/25Growth25/25

Consensus fair value

¥1,460.10
Below FV
▲ +37.7% against the close used
Model range ¥509.52 – ¥2,454.62
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¥509.52Fair value¥1,460.10Bull¥2,454.62
FairClose
52-week traded range
52W low ¥1,047.0052W high ¥1,364.00

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

Valuation summary

Trading below the consensus fair value

ENDO MANUFACTURING CO.,LTD. closed at ¥1,060.00, 27.4% below the consensus fair value of ¥1,460.10 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 15.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,282.36
+21.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,019.79
+90.5%
√(22.5 × EPS × BVPS)
EPS=68.42, BVPS=2650
P/E Fair Value
¥1,368.40
+29.1%
EPS × 20x (sector P/E)
EPS=68.42, Sector P/E=20x
Peter Lynch (PEG)
¥1,486.77
+40.3%
EPS × Growth% (PEG = 1 is fair)
EPS=68.42, g=21.7%
EV/EBITDA
¥2,454.62
+131.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.17B
Dividend Discount (DDM)
¥509.52
-51.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.96, r=10%, g=2%
Book Value (P/B)
¥689.00
-35.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2650, ROE=2.6%, g=3%, r=10%
Reverse DCF
¥1,060.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: -21.7%
Margin of Safety
¥1,167.64
+10.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1556.85, 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.