UNICHARM CORPORATION

8113 TSE Chemicals Chemicals
TSE Prime
¥951.50
+0.67%
Delayed · cached 15 min

Fair value analysis

8113
UNICHARM CORPORATION
ChemicalsChemicals
¥951.50
Close used for this calculation
¥696.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability8/25
Returns4/25
Balance Sheet21/25
Efficiency11/25
Growth4/25
Average
Quality radar
44Prof.8/25Ret.4/25Eff.11/25B.Sht21/25Growth4/25

Consensus fair value

¥696.49
Above FV
▼ -26.8% against the close used
Model range ¥100.71 – ¥1,102.51
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¥100.71Fair value¥696.49Bull¥1,102.51
FairClose
52-week traded range
52W low ¥880.8052W high ¥1,095.00

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

Valuation summary

Trading above the consensus fair value

UNICHARM CORPORATION closed at ¥951.50, 36.6% above the consensus fair value of ¥696.49 drawn from 9 valuation models.

Financial DNA score 44/100 — Average. P/E of 25.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,102.51
+15.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥498.77
-47.6%
√(22.5 × EPS × BVPS)
EPS=37.3, BVPS=296.42 · outside Graham range (P/E 25.5, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥746.00
-21.6%
EPS × 20x (sector P/E)
EPS=37.3, Sector P/E=20x
Peter Lynch (PEG)
¥100.71
-89.4%
EPS × Growth% (PEG = 1 is fair)
EPS=37.3, g=2.7%
EV/EBITDA
¥476.21
-50.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=86.85B
Dividend Discount (DDM)
¥229.29
-75.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=17.98, r=10%, g=2%
Book Value (P/B)
¥224.43
-76.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=296.42, ROE=8.3%, g=3%, r=10%
Reverse DCF
¥951.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.4% | Historical: -2.7%
Margin of Safety
¥586.82
-38.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=782.43, 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.