The Musashino Bank,Ltd.

8336 TSE Financials Banks
TSE Prime
¥2,799.00
-0.14%
Delayed · cached 15 min

Fair value analysis

8336
The Musashino Bank,Ltd.
FinancialsBanks
¥2,799.00
Close used for this calculation
¥3,335.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability13/25
Returns4/25
Balance Sheet3/25
Efficiency18/25
Growth16/25
Average
Quality radar
38Prof.13/25Ret.4/25Eff.18/25B.Sht3/25Growth16/25

Consensus fair value

¥3,335.68
Below FV
▲ +19.2% against the close used
Model range ¥1,588.93 – ¥9,174.56
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¥1,588.93Fair value¥3,335.68Bull¥9,174.56
FairClose
52-week traded range
52W low ¥1,281.6752W high ¥2,862.00

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

Valuation summary

Trading below the consensus fair value

The Musashino Bank,Ltd. closed at ¥2,799.00, 16.1% below the consensus fair value of ¥3,335.68 drawn from 8 valuation models.

Financial DNA score 38/100 — Average. P/E of 18.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,084.74
+10.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,144.23
+12.3%
√(22.5 × EPS × BVPS)
EPS=155.41, BVPS=2827.27
P/E Fair Value
¥3,108.20
+11.0%
EPS × 20x (sector P/E)
EPS=155.41, Sector P/E=20x
Peter Lynch (PEG)
¥2,236.35
-20.1%
EPS × Growth% (PEG = 1 is fair)
EPS=155.41, g=14.4%
Dividend Discount (DDM)
¥9,174.56
+227.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=169.9, r=10%, g=8%
Book Value (P/B)
¥1,588.93
-43.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2827.27, ROE=5.6%, g=6%, r=10%
Reverse DCF
¥2,799.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: 14.4%
Margin of Safety
¥2,334.29
-16.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3112.39, 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.