CHORI CO.,LTD.

8014 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥4,205.00
+1.20%
Delayed · cached 15 min

Fair value analysis

8014
CHORI CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥4,205.00
Close used for this calculation
¥8,737.32Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability15/25
Returns16/25
Balance Sheet18/25
Efficiency25/25
Growth22/25
Strong
Quality radar
74Prof.15/25Ret.16/25Eff.25/25B.Sht18/25Growth22/25

Consensus fair value

¥8,737.32
Below FV
▲ +107.8% against the close used
Model range ¥6,338.62 – ¥10,564.40
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¥6,338.62Fair value¥8,737.32Bull¥10,564.40
FairClose
52-week traded range
52W low ¥3,510.0052W high ¥4,690.00

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

Valuation summary

Trading below the consensus fair value

CHORI CO.,LTD. closed at ¥4,205.00, 51.9% below the consensus fair value of ¥8,737.32 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 8.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,850.50
+110.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,756.76
+60.7%
√(22.5 × EPS × BVPS)
EPS=487.36, BVPS=4163.37
P/E Fair Value
¥9,747.20
+131.8%
EPS × 20x (sector P/E)
EPS=487.36, Sector P/E=20x
Peter Lynch (PEG)
¥7,427.37
+76.6%
EPS × Growth% (PEG = 1 is fair)
EPS=487.36, g=15.2%
EV/EBITDA
¥10,564.40
+151.2%
(EBITDA × 17.6x − Net Debt) ÷ Shares
EBITDA=14.8B
Dividend Discount (DDM)
¥7,947.45
+89.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=147.18, r=10%, g=8%
Book Value (P/B)
¥6,661.39
+58.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4163.37, ROE=12.4%, g=6%, r=10%
Reverse DCF
¥4,205.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.4% | Historical: 15.2%
Margin of Safety
¥6,338.62
+50.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8451.49, 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.