Cleanup Corporation

7955 TSE Consumer Discretionary Other Products
TSE Prime
¥944.00
-0.53%
Delayed · cached 15 min

Fair value analysis

7955
Cleanup Corporation
Consumer DiscretionaryOther Products
¥944.00
Close used for this calculation
¥1,391.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability9/25
Returns15/25
Balance Sheet18/25
Efficiency25/25
Growth14/25
Strong
Quality radar
67Prof.9/25Ret.15/25Eff.25/25B.Sht18/25Growth14/25

Consensus fair value

¥1,391.19
Below FV
▲ +47.4% against the close used
Model range ¥236.02 – ¥2,593.60
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¥236.02Fair value¥1,391.19Bull¥2,593.60
FairClose
52-week traded range
52W low ¥752.0052W high ¥1,092.00

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

Valuation summary

Trading below the consensus fair value

Cleanup Corporation closed at ¥944.00, 32.1% below the consensus fair value of ¥1,391.19 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥780.21
-17.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.4%, r=10%, tg=3%, n=10yr
Graham Number
¥1,932.75
+104.7%
√(22.5 × EPS × BVPS)
EPS=96.73, BVPS=1716.36
P/E Fair Value
¥1,934.60
+104.9%
EPS × 20x (sector P/E)
EPS=96.73, Sector P/E=20x
Peter Lynch (PEG)
¥236.02
-75.0%
EPS × Growth% (PEG = 1 is fair)
EPS=96.73, g=2.4%
EV/EBITDA
¥2,593.60
+174.7%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=8.71B
Dividend Discount (DDM)
¥447.70
-52.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.04, r=10%, g=2.4%
Book Value (P/B)
¥713.52
-24.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1716.36, ROE=5.9%, g=3%, r=10%
Reverse DCF
¥944.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.7% | Historical: 2.4%
Margin of Safety
¥1,161.89
+23.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1549.19, 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.