Inabata & Co.,Ltd.

8098 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥4,455.00
+0.11%
Delayed · cached 15 min

Fair value analysis

8098
Inabata & Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥4,455.00
Close used for this calculation
¥4,989.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability6/25
Returns11/25
Balance Sheet15/25
Efficiency23/25
Growth9/25
Good
Quality radar
55Prof.6/25Ret.11/25Eff.23/25B.Sht15/25Growth9/25

Consensus fair value

¥4,989.22
Near FV
▲ +12.0% against the close used
Model range ¥761.98 – ¥7,696.80
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¥761.98Fair value¥4,989.22Bull¥7,696.80
FairClose
52-week traded range
52W low ¥3,380.0052W high ¥4,560.00

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

Valuation summary

Trading below the consensus fair value

Inabata & Co.,Ltd. closed at ¥4,455.00, 10.7% below the consensus fair value of ¥4,989.22 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. 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
¥4,160.90
-6.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥6,180.09
+38.7%
√(22.5 × EPS × BVPS)
EPS=384.84, BVPS=4410.89
P/E Fair Value
¥7,696.80
+72.8%
EPS × 20x (sector P/E)
EPS=384.84, Sector P/E=20x
Peter Lynch (PEG)
¥761.98
-82.9%
EPS × Growth% (PEG = 1 is fair)
EPS=384.84, g=2%
EV/EBITDA
¥3,990.85
-10.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=30.38B
Dividend Discount (DDM)
¥1,630.20
-63.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=127.86, r=10%, g=2%
Book Value (P/B)
¥3,969.80
-10.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4410.89, ROE=9.3%, g=3%, r=10%
Reverse DCF
¥4,455.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: -2%
Margin of Safety
¥4,509.45
+1.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6012.6, 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.