PIGEON CORPORATION

7956 TSE Consumer Discretionary Other Products
TSE Prime
¥1,912.50
-1.29%
Delayed · cached 15 min

Fair value analysis

7956
PIGEON CORPORATION
Consumer DiscretionaryOther Products
¥1,912.50
Close used for this calculation
¥1,343.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability8/25
Returns9/25
Balance Sheet23/25
Efficiency13/25
Growth6/25
Good
Quality radar
53Prof.8/25Ret.9/25Eff.13/25B.Sht23/25Growth6/25

Consensus fair value

¥1,343.76
Above FV
▼ -29.7% against the close used
Model range ¥71.65 – ¥1,607.88
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¥71.65Fair value¥1,343.76Bull¥1,607.88
FairClose
52-week traded range
52W low ¥1,568.5052W high ¥2,155.50

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

Valuation summary

Trading above the consensus fair value

PIGEON CORPORATION closed at ¥1,912.50, 42.3% above the consensus fair value of ¥1,343.76 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 26.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,607.88
-15.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,056.93
-44.7%
√(22.5 × EPS × BVPS)
EPS=71.65, BVPS=692.93 · outside Graham range (P/E 26.7, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,433.00
-25.1%
EPS × 20x (sector P/E)
EPS=71.65, Sector P/E=20x
Peter Lynch (PEG)
¥71.65
-96.3%
EPS × Growth% (PEG = 1 is fair)
EPS=71.65, g=1%
EV/EBITDA
¥1,433.48
-25.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=17.74B
Dividend Discount (DDM)
¥968.06
-49.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=75.93, r=10%, g=2%
Book Value (P/B)
¥732.53
-61.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=692.93, ROE=10.4%, g=3%, r=10%
Reverse DCF
¥1,912.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11% | Historical: -1%
Margin of Safety
¥1,024.45
-46.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1365.94, 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.