FIDEA Holdings Co.Ltd.

8713 TSE Financials Banks
TSE Prime
¥2,755.00
+0.62%
Delayed · cached 15 min

Fair value analysis

8713
FIDEA Holdings Co.Ltd.
FinancialsBanks
¥2,755.00
Close used for this calculation
¥3,277.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability9/25
Returns5/25
Balance Sheet3/25
Efficiency23/25
Growth9/25
Average
Quality radar
40Prof.9/25Ret.5/25Eff.23/25B.Sht3/25Growth9/25

Consensus fair value

¥3,277.72
Below FV
▲ +19.0% against the close used
Model range ¥725.13 – ¥4,944.46
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¥725.13Fair value¥3,277.72Bull¥4,944.46
FairClose
52-week traded range
52W low ¥1,522.0052W high ¥2,880.00

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

Valuation summary

Trading below the consensus fair value

FIDEA Holdings Co.Ltd. closed at ¥2,755.00, 15.9% below the consensus fair value of ¥3,277.72 drawn from 8 valuation models.

Financial DNA score 40/100 — Average. 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
¥3,439.23
+24.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.2%, r=10%, tg=3%, n=10yr
Graham Number
¥4,944.46
+79.5%
√(22.5 × EPS × BVPS)
EPS=228.75, BVPS=4750
P/E Fair Value
¥4,575.00
+66.1%
EPS × 20x (sector P/E)
EPS=228.75, Sector P/E=20x
Peter Lynch (PEG)
¥953.89
-65.4%
EPS × Growth% (PEG = 1 is fair)
EPS=228.75, g=4.2%
Dividend Discount (DDM)
¥1,338.95
-51.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=74.94, r=10%, g=4.2%
Book Value (P/B)
¥725.13
-73.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4750, ROE=5.1%, g=4.2%, r=10%
Reverse DCF
¥2,755.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 4.2%
Margin of Safety
¥3,239.67
+17.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4319.56, 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.