ASAHI KAGAKU KOGYO CO.,LTD.

7928 TSE Chemicals Chemicals
TSE Standard
¥611.00
-0.16%
Delayed · cached 15 min

Fair value analysis

7928
ASAHI KAGAKU KOGYO CO.,LTD.
ChemicalsChemicals
¥611.00
Close used for this calculation
¥367.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability14/25
Returns6/25
Balance Sheet15/25
Efficiency7/25
Growth15/25
Average
Quality radar
42Prof.14/25Ret.6/25Eff.7/25B.Sht15/25Growth15/25

Consensus fair value

¥367.29
Above FV
▼ -39.9% against the close used
Model range ¥127.76 – ¥758.61
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¥127.76Fair value¥367.29Bull¥758.61
FairClose
52-week traded range
52W low ¥574.0052W high ¥662.00

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

Valuation summary

Trading above the consensus fair value

ASAHI KAGAKU KOGYO CO.,LTD. closed at ¥611.00, 66.4% above the consensus fair value of ¥367.29 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 40.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥282.45
-53.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥758.61
+24.2%
√(22.5 × EPS × BVPS)
EPS=15.07, BVPS=1697.22
P/E Fair Value
¥301.40
-50.7%
EPS × 20x (sector P/E)
EPS=15.07, Sector P/E=20x
Peter Lynch (PEG)
¥452.10
-26.0%
EPS × Growth% (PEG = 1 is fair)
EPS=15.07, g=30%
EV/EBITDA
¥626.27
+2.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=207.87M
Dividend Discount (DDM)
¥127.76
-79.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.02, r=10%, g=2%
Book Value (P/B)
¥169.72
-72.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1697.22, ROE=1%, g=3%, r=10%
Reverse DCF
¥611.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.7% | Historical: -46%
Margin of Safety
¥335.62
-45.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=447.49, 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.