LIHIT LAB.,INC.

7975 TSE Consumer Discretionary Other Products
TSE Standard
¥1,168.00
-0.09%
Delayed · cached 15 min

Fair value analysis

7975
LIHIT LAB.,INC.
Consumer DiscretionaryOther Products
¥1,168.00
Close used for this calculation
¥523.93Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability14/25
Returns3/25
Balance Sheet15/25
Efficiency5/25
Growth15/25
Average
Quality radar
37Prof.14/25Ret.3/25Eff.5/25B.Sht15/25Growth15/25

Consensus fair value

¥523.93
Above FV
▼ -55.1% against the close used
Model range ¥318.69 – ¥1,201.34
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¥318.69Fair value¥523.93Bull¥1,201.34
FairClose
52-week traded range
52W low ¥1,057.0052W high ¥1,347.00

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

Valuation summary

Trading above the consensus fair value

LIHIT LAB.,INC. closed at ¥1,168.00, 122.9% above the consensus fair value of ¥523.93 drawn from 9 valuation models.

Financial DNA score 37/100 — Average. P/E of 59.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥370.54
-68.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,201.34
+2.9%
√(22.5 × EPS × BVPS)
EPS=19.77, BVPS=3244.44
P/E Fair Value
¥395.40
-66.1%
EPS × 20x (sector P/E)
EPS=19.77, Sector P/E=20x
Peter Lynch (PEG)
¥571.35
-51.1%
EPS × Growth% (PEG = 1 is fair)
EPS=19.77, g=28.9%
EV/EBITDA
¥853.09
-27.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=306.4M
Dividend Discount (DDM)
¥318.69
-72.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25, r=10%, g=2%
Book Value (P/B)
¥324.44
-72.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3244.44, ROE=1%, g=3%, r=10%
Reverse DCF
¥1,168.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.8% | Historical: -28.9%
Margin of Safety
¥491.82
-57.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=655.76, 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.