XEBIO holdings CO.,LTD.
TSE Prime
¥1,103.00
+0.18%
Delayed · cached 15 min
Fair value analysis
8281
XEBIO holdings CO.,LTD.
¥1,103.00
Close used for this calculation
¥1,348.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Quality radar
Consensus fair value
¥1,348.91
Below FV▲ +22.3% against the close used
Model range ¥445.81 – ¥2,185.03
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¥445.81Fair value¥1,348.91Bull¥2,185.03
FairClose
52-week traded range
52W low ¥959.0052W high ¥1,218.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
XEBIO holdings CO.,LTD. closed at ¥1,103.00, 18.2% below the consensus fair value of ¥1,348.91 drawn from 3 valuation models.
Financial DNA score 33/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,052.11
-4.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥2,185.03
+98.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.32B
Dividend Discount (DDM)
¥445.81
-59.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.97, r=10%, g=2%
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.