THE DAITO BANK,LTD.

8563 TSE Financials Banks
TSE Standard
¥1,177.00
+1.47%
Delayed · cached 15 min

Fair value analysis

8563
THE DAITO BANK,LTD.
FinancialsBanks
¥1,177.00
Close used for this calculation
¥2,308.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability11/25
Returns5/25
Balance Sheet3/25
Efficiency25/25
Growth16/25
Average
Quality radar
44Prof.11/25Ret.5/25Eff.25/25B.Sht3/25Growth16/25

Consensus fair value

¥2,308.43
Below FV
▲ +96.1% against the close used
Model range ¥1,160.77 – ¥2,653.20
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¥1,160.77Fair value¥2,308.43Bull¥2,653.20
FairClose
52-week traded range
52W low ¥742.0052W high ¥1,204.00

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

Valuation summary

Trading below the consensus fair value

THE DAITO BANK,LTD. closed at ¥1,177.00, 49.0% below the consensus fair value of ¥2,308.43 drawn from 8 valuation models.

Financial DNA score 44/100 — Average. P/E of 8.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,595.70
+120.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,624.61
+123.0%
√(22.5 × EPS × BVPS)
EPS=132.66, BVPS=2307.84
P/E Fair Value
¥2,653.20
+125.4%
EPS × 20x (sector P/E)
EPS=132.66, Sector P/E=20x
Peter Lynch (PEG)
¥1,160.77
-1.4%
EPS × Growth% (PEG = 1 is fair)
EPS=132.66, g=8.8%
Dividend Discount (DDM)
¥2,160.97
+83.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.02, r=10%, g=8%
Book Value (P/B)
¥1,271.62
+8.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2307.84, ROE=5.5%, g=6%, r=10%
Reverse DCF
¥1,177.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: 8.8%
Margin of Safety
¥1,968.38
+67.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2624.5, 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.