TSUKIJI UOICHIBA COMPANY,LIMITED

8039 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥3,450.00
-1.43%
Delayed · cached 15 min

Fair value analysis

8039
TSUKIJI UOICHIBA COMPANY,LIMITED
Consumer DiscretionaryWholesale Trade
¥3,450.00
Close used for this calculation
¥2,783.65Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability11/25
Returns7/25
Balance Sheet8/25
Efficiency14/25
Growth6/25
Average
Quality radar
40Prof.11/25Ret.7/25Eff.14/25B.Sht8/25Growth6/25

Consensus fair value

¥2,783.65
Above FV
▼ -19.3% against the close used
Model range ¥1,675.44 – ¥3,535.40
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¥1,675.44Fair value¥2,783.65Bull¥3,535.40
FairClose
52-week traded range
52W low ¥3,380.0052W high ¥4,165.00

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

Valuation summary

Trading above the consensus fair value

TSUKIJI UOICHIBA COMPANY,LIMITED closed at ¥3,450.00, 23.9% above the consensus fair value of ¥2,783.65 drawn from 9 valuation models.

Financial DNA score 40/100 — Average. P/E of 19.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,451.74
+0.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,535.40
+2.5%
√(22.5 × EPS × BVPS)
EPS=173.9, BVPS=3194.44
P/E Fair Value
¥3,478.00
+0.8%
EPS × 20x (sector P/E)
EPS=173.9, Sector P/E=20x
Peter Lynch (PEG)
¥1,732.04
-49.8%
EPS × Growth% (PEG = 1 is fair)
EPS=173.9, g=10%
EV/EBITDA
¥1,675.44
-51.4%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=554M
Dividend Discount (DDM)
¥1,881.63
-45.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.85, r=10%, g=8%
Book Value (P/B)
¥1,820.83
-47.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3194.44, ROE=5.7%, g=6%, r=10%
Reverse DCF
¥3,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7% | Historical: 10%
Margin of Safety
¥2,616.29
-24.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3488.38, 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.