Meiwa Corporation

8103 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥970.00
+0.62%
Delayed · cached 15 min

Fair value analysis

8103
Meiwa Corporation
Consumer DiscretionaryWholesale Trade
¥970.00
Close used for this calculation
¥1,616.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability11/25
Returns11/25
Balance Sheet13/25
Efficiency25/25
Growth16/25
Good
Quality radar
60Prof.11/25Ret.11/25Eff.25/25B.Sht13/25Growth16/25

Consensus fair value

¥1,616.53
Below FV
▲ +66.7% against the close used
Model range ¥651.88 – ¥2,268.05
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¥651.88Fair value¥1,616.53Bull¥2,268.05
FairClose
52-week traded range
52W low ¥765.0052W high ¥1,036.00

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

Valuation summary

Trading below the consensus fair value

Meiwa Corporation closed at ¥970.00, 40.0% below the consensus fair value of ¥1,616.53 drawn from 9 valuation models.

Financial DNA score 60/100 — 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
¥2,064.01
+112.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,403.94
+44.7%
√(22.5 × EPS × BVPS)
EPS=83.99, BVPS=1043.01
P/E Fair Value
¥1,679.80
+73.2%
EPS × 20x (sector P/E)
EPS=83.99, Sector P/E=20x
Peter Lynch (PEG)
¥739.95
-23.7%
EPS × Growth% (PEG = 1 is fair)
EPS=83.99, g=8.8%
EV/EBITDA
¥1,504.72
+55.1%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=4.46B
Dividend Discount (DDM)
¥2,268.05
+133.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42, r=10%, g=8%
Book Value (P/B)
¥651.88
-32.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1043.01, ROE=8.5%, g=6%, r=10%
Reverse DCF
¥970.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: 8.8%
Margin of Safety
¥1,286.94
+32.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1715.92, 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.