MOONBAT Co.,Ltd.

8115 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,305.00
+0.00%
Delayed · cached 15 min

Fair value analysis

8115
MOONBAT Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥1,305.00
Close used for this calculation
¥1,547.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability4/25
Returns14/25
Balance Sheet16/25
Efficiency25/25
Growth10/25
Good
Quality radar
59Prof.4/25Ret.14/25Eff.25/25B.Sht16/25Growth10/25

Consensus fair value

¥1,547.07
Below FV
▲ +18.5% against the close used
Model range ¥777.03 – ¥2,531.60
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¥777.03Fair value¥1,547.07Bull¥2,531.60
FairClose
52-week traded range
52W low ¥1,189.0052W high ¥1,841.00

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

Valuation summary

Trading below the consensus fair value

MOONBAT Co.,Ltd. closed at ¥1,305.00, 15.6% below the consensus fair value of ¥1,547.07 drawn from 8 valuation models.

Financial DNA score 59/100 — Good. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,069.18
-18.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,918.31
+47.0%
√(22.5 × EPS × BVPS)
EPS=126.58, BVPS=1292.08
P/E Fair Value
¥2,531.60
+94.0%
EPS × 20x (sector P/E)
EPS=126.58, Sector P/E=20x
EV/EBITDA
¥1,255.12
-3.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=775.76M
Dividend Discount (DDM)
¥777.03
-40.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60.94, r=10%, g=2%
Book Value (P/B)
¥1,308.69
+0.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1292.08, ROE=10.1%, g=3%, r=10%
Reverse DCF
¥1,305.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.9% | Historical: 0%
Margin of Safety
¥1,379.77
+5.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1839.7, 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.