Denkyo Group Holdings Co.,Ltd.

8144 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,271.00
+0.00%
Delayed · cached 15 min

Fair value analysis

8144
Denkyo Group Holdings Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥1,271.00
Close used for this calculation
¥917.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability10/25
Returns3/25
Balance Sheet13/25
Efficiency11/25
Growth11/25
Average
Quality radar
37Prof.10/25Ret.3/25Eff.11/25B.Sht13/25Growth11/25

Consensus fair value

¥917.35
Above FV
▼ -27.8% against the close used
Model range ¥306.97 – ¥2,279.88
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¥306.97Fair value¥917.35Bull¥2,279.88
FairClose
52-week traded range
52W low ¥1,209.0052W high ¥1,409.00

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

Valuation summary

Trading above the consensus fair value

Denkyo Group Holdings Co.,Ltd. closed at ¥1,271.00, 38.6% above the consensus fair value of ¥917.35 drawn from 9 valuation models.

Financial DNA score 37/100 — Average. P/E of 24.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥987.92
-22.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,279.88
+79.4%
√(22.5 × EPS × BVPS)
EPS=52.71, BVPS=4382.76
P/E Fair Value
¥1,054.20
-17.1%
EPS × 20x (sector P/E)
EPS=52.71, Sector P/E=20x
Peter Lynch (PEG)
¥759.55
-40.2%
EPS × Growth% (PEG = 1 is fair)
EPS=52.71, g=14.4%
EV/EBITDA
¥306.97
-75.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=470M
Dividend Discount (DDM)
¥547.74
-56.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.96, r=10%, g=2%
Book Value (P/B)
¥525.93
-58.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4382.76, ROE=1.2%, g=3%, r=10%
Reverse DCF
¥1,271.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.7% | Historical: -14.4%
Margin of Safety
¥1,080.50
-15.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1440.67, 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.