LEOPALACE21 CORPORATION

8848 TSE Real Estate Real Estate
TSE Prime
¥657.00
+0.31%
Delayed · cached 15 min

Fair value analysis

8848
LEOPALACE21 CORPORATION
Real EstateReal Estate
¥657.00
Close used for this calculation
¥1,108.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability11/25
Returns23/25
Balance Sheet7/25
Efficiency14/25
Growth14/25
Good
Quality radar
55Prof.11/25Ret.23/25Eff.14/25B.Sht7/25Growth14/25

Consensus fair value

¥1,108.13
Below FV
▲ +68.7% against the close used
Model range ¥260.58 – ¥1,895.25
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¥260.58Fair value¥1,108.13Bull¥1,895.25
FairClose
52-week traded range
52W low ¥609.0052W high ¥786.00

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

Valuation summary

Trading below the consensus fair value

LEOPALACE21 CORPORATION closed at ¥657.00, 40.7% below the consensus fair value of ¥1,108.13 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 14.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,895.25
+188.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.9%, r=10%, tg=3%, n=10yr
Graham Number
¥360.66
-45.1%
√(22.5 × EPS × BVPS)
EPS=45.14, BVPS=128.07 · outside Graham range (P/E 14.6, P/B 5.1) — asset-light, treat as a rough floor
P/E Fair Value
¥902.80
+37.4%
EPS × 20x (sector P/E)
EPS=45.14, Sector P/E=20x
Peter Lynch (PEG)
¥268.13
-59.2%
EPS × Growth% (PEG = 1 is fair)
EPS=45.14, g=5.9%
EV/EBITDA
¥1,446.63
+120.2%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=39.21B
Dividend Discount (DDM)
¥260.58
-60.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.99, r=10%, g=5.9%
Book Value (P/B)
¥585.46
-10.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=128.07, ROE=24.5%, g=5.9%, r=10%
Reverse DCF
¥657.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.9% | Historical: 5.9%
Margin of Safety
¥789.68
+20.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1052.9, 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.