Canon Marketing Japan Inc.

8060 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥3,658.00
+1.16%
Delayed · cached 15 min

Fair value analysis

8060
Canon Marketing Japan Inc.
Consumer DiscretionaryWholesale Trade
¥3,658.00
Close used for this calculation
¥6,941.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability13/25
Returns18/25
Balance Sheet21/25
Efficiency25/25
Growth16/25
Strong
Quality radar
77Prof.13/25Ret.18/25Eff.25/25B.Sht21/25Growth16/25

Consensus fair value

¥6,941.29
Below FV
▲ +89.8% against the close used
Model range ¥3,414.07 – ¥9,343.30
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¥3,414.07Fair value¥6,941.29Bull¥9,343.30
FairClose
52-week traded range
52W low ¥2,900.0052W high ¥3,851.00

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

Valuation summary

Trading below the consensus fair value

Canon Marketing Japan Inc. closed at ¥3,658.00, 47.3% below the consensus fair value of ¥6,941.29 drawn from 9 valuation models.

Financial DNA score 77/100 — Strong. P/E of 9.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,618.99
+80.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,748.78
+57.2%
√(22.5 × EPS × BVPS)
EPS=381.46, BVPS=3850.53
P/E Fair Value
¥7,629.20
+108.6%
EPS × 20x (sector P/E)
EPS=381.46, Sector P/E=20x
Peter Lynch (PEG)
¥3,414.07
-6.7%
EPS × Growth% (PEG = 1 is fair)
EPS=381.46, g=9%
EV/EBITDA
¥9,343.30
+155.4%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=70.33B
Dividend Discount (DDM)
¥9,185.24
+151.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=170.1, r=10%, g=8%
Book Value (P/B)
¥4,235.58
+15.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3850.53, ROE=10.4%, g=6%, r=10%
Reverse DCF
¥3,658.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.9% | Historical: 9%
Margin of Safety
¥4,999.24
+36.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6665.66, 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.