RYODEN CORPORATION

8084 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥4,810.00
+2.78%
Delayed · cached 15 min

Fair value analysis

8084
RYODEN CORPORATION
Consumer DiscretionaryWholesale Trade
¥4,810.00
Close used for this calculation
¥3,391.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability9/25
Returns5/25
Balance Sheet18/25
Efficiency16/25
Growth4/25
Average
Quality radar
48Prof.9/25Ret.5/25Eff.16/25B.Sht18/25Growth4/25

Consensus fair value

¥3,391.81
Above FV
▼ -29.5% against the close used
Model range ¥325.64 – ¥4,908.05
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¥325.64Fair value¥3,391.81Bull¥4,908.05
FairClose
52-week traded range
52W low ¥2,962.0052W high ¥4,865.00

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

Valuation summary

Trading above the consensus fair value

RYODEN CORPORATION closed at ¥4,810.00, 41.8% above the consensus fair value of ¥3,391.81 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 19.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,891.72
-39.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.3%, r=10%, tg=3%, n=10yr
Graham Number
¥4,908.05
+2.0%
√(22.5 × EPS × BVPS)
EPS=244.84, BVPS=4372.73
P/E Fair Value
¥4,896.80
+1.8%
EPS × 20x (sector P/E)
EPS=244.84, Sector P/E=20x
Peter Lynch (PEG)
¥325.64
-93.2%
EPS × Growth% (PEG = 1 is fair)
EPS=244.84, g=1.3%
EV/EBITDA
¥2,887.82
-40.0%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=6.04B
Dividend Discount (DDM)
¥1,760.10
-63.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=138.05, r=10%, g=2%
Book Value (P/B)
¥1,717.86
-64.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4372.73, ROE=5.8%, g=3%, r=10%
Reverse DCF
¥4,810.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: 1.3%
Margin of Safety
¥3,174.14
-34.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4232.19, 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.