DAIICHI JITSUGYO CO.,LTD.

8059 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥3,615.00
-0.14%
Delayed · cached 15 min

Fair value analysis

8059
DAIICHI JITSUGYO CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥3,615.00
Close used for this calculation
¥7,123.52Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability15/25
Returns14/25
Balance Sheet16/25
Efficiency25/25
Growth22/25
Strong
Quality radar
70Prof.15/25Ret.14/25Eff.25/25B.Sht16/25Growth22/25

Consensus fair value

¥7,123.52
Below FV
▲ +97.1% against the close used
Model range ¥4,024.51 – ¥9,769.11
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¥4,024.51Fair value¥7,123.52Bull¥9,769.11
FairClose
52-week traded range
52W low ¥2,595.0052W high ¥3,820.00

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

Valuation summary

Trading below the consensus fair value

DAIICHI JITSUGYO CO.,LTD. closed at ¥3,615.00, 49.3% below the consensus fair value of ¥7,123.52 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 11.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,769.11
+170.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,451.00
+23.1%
√(22.5 × EPS × BVPS)
EPS=311.77, BVPS=2824.22
P/E Fair Value
¥6,235.40
+72.5%
EPS × 20x (sector P/E)
EPS=311.77, Sector P/E=20x
Peter Lynch (PEG)
¥5,209.68
+44.1%
EPS × Growth% (PEG = 1 is fair)
EPS=311.77, g=16.7%
EV/EBITDA
¥8,159.66
+125.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=14.85B
Dividend Discount (DDM)
¥6,754.27
+86.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=125.08, r=10%, g=8%
Book Value (P/B)
¥4,024.51
+11.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2824.22, ROE=11.7%, g=6%, r=10%
Reverse DCF
¥3,615.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: 16.7%
Margin of Safety
¥5,113.88
+41.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6818.5, 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.