Scroll Corporation

8005 TSE Consumer Discretionary Retail Trade
TSE Prime
¥1,729.00
-1.03%
Delayed · cached 15 min

Fair value analysis

8005
Scroll Corporation
Consumer DiscretionaryRetail Trade
¥1,729.00
Close used for this calculation
¥2,043.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability12/25
Returns10/25
Balance Sheet18/25
Efficiency13/25
Growth19/25
Good
Quality radar
53Prof.12/25Ret.10/25Eff.13/25B.Sht18/25Growth19/25

Consensus fair value

¥2,043.36
Below FV
▲ +18.2% against the close used
Model range ¥717.10 – ¥3,410.70
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¥717.10Fair value¥2,043.36Bull¥3,410.70
FairClose
52-week traded range
52W low ¥1,081.0052W high ¥1,887.00

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

Valuation summary

Trading below the consensus fair value

Scroll Corporation closed at ¥1,729.00, 15.4% below the consensus fair value of ¥2,043.36 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 21.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,410.70
+97.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,423.27
-17.7%
√(22.5 × EPS × BVPS)
EPS=80.71, BVPS=1115.48 · outside Graham range (P/E 21.4, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,614.20
-6.6%
EPS × 20x (sector P/E)
EPS=80.71, Sector P/E=20x
Peter Lynch (PEG)
¥1,299.43
-24.8%
EPS × Growth% (PEG = 1 is fair)
EPS=80.71, g=16.1%
EV/EBITDA
¥1,924.15
+11.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.6B
Dividend Discount (DDM)
¥751.73
-56.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.96, r=10%, g=2%
Book Value (P/B)
¥717.10
-58.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1115.48, ROE=7.5%, g=3%, r=10%
Reverse DCF
¥1,729.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.1% | Historical: -16.1%
Margin of Safety
¥1,612.04
-6.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2149.39, 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.