CENTRAL AUTOMOTIVE PRODUCTS LTD.

8117 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥2,090.00
-0.24%
Delayed · cached 15 min

Fair value analysis

8117
CENTRAL AUTOMOTIVE PRODUCTS LTD.
Consumer DiscretionaryWholesale Trade
¥2,090.00
Close used for this calculation
¥3,241.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
85/100
Profitability23/25
Returns14/25
Balance Sheet23/25
Efficiency25/25
Growth22/25
Exceptional
Quality radar
85Prof.23/25Ret.14/25Eff.25/25B.Sht23/25Growth22/25

Consensus fair value

¥3,241.75
Below FV
▲ +55.1% against the close used
Model range ¥2,118.05 – ¥3,813.40
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¥2,118.05Fair value¥3,241.75Bull¥3,813.40
FairClose
52-week traded range
52W low ¥1,710.0052W high ¥2,315.00

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

Valuation summary

Trading below the consensus fair value

CENTRAL AUTOMOTIVE PRODUCTS LTD. closed at ¥2,090.00, 35.5% below the consensus fair value of ¥3,241.75 drawn from 9 valuation models.

Financial DNA score 85/100 — Exceptional. P/E of 12.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,178.27
+52.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,118.05
+1.3%
√(22.5 × EPS × BVPS)
EPS=174.58, BVPS=1142.08
P/E Fair Value
¥3,491.60
+67.1%
EPS × 20x (sector P/E)
EPS=174.58, Sector P/E=20x
Peter Lynch (PEG)
¥3,449.70
+65.1%
EPS × Growth% (PEG = 1 is fair)
EPS=174.58, g=19.8%
EV/EBITDA
¥3,813.40
+82.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=11.71B
Dividend Discount (DDM)
¥3,453.52
+65.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=63.95, r=10%, g=8%
Book Value (P/B)
¥2,940.85
+40.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1142.08, ROE=16.3%, g=6%, r=10%
Reverse DCF
¥2,090.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.2% | Historical: 19.8%
Margin of Safety
¥2,196.98
+5.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2929.31, 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.