AIRPORT FACILITIES Co.,LTD.

8864 TSE Real Estate Real Estate
TSE Standard
¥937.00
-0.95%
Delayed · cached 15 min

Fair value analysis

8864
AIRPORT FACILITIES Co.,LTD.
Real EstateReal Estate
¥937.00
Close used for this calculation
¥1,783.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns15/25
Balance Sheet15/25
Efficiency20/25
Growth25/25
Strong
Quality radar
69Prof.19/25Ret.15/25Eff.20/25B.Sht15/25Growth25/25

Consensus fair value

¥1,783.11
Below FV
▲ +90.3% against the close used
Model range ¥714.62 – ¥3,534.20
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¥714.62Fair value¥1,783.11Bull¥3,534.20
FairClose
52-week traded range
52W low ¥853.0052W high ¥1,150.00

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

Valuation summary

Trading below the consensus fair value

AIRPORT FACILITIES Co.,LTD. closed at ¥937.00, 47.5% below the consensus fair value of ¥1,783.11 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 13.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,381.69
+47.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,398.83
+49.3%
√(22.5 × EPS × BVPS)
EPS=69.61, BVPS=1249.33
P/E Fair Value
¥1,392.20
+48.6%
EPS × 20x (sector P/E)
EPS=69.61, Sector P/E=20x
Peter Lynch (PEG)
¥2,088.30
+122.9%
EPS × Growth% (PEG = 1 is fair)
EPS=69.61, g=30%
EV/EBITDA
¥3,534.20
+277.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=11.18B
Dividend Discount (DDM)
¥2,266.79
+141.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=41.98, r=10%, g=8%
Book Value (P/B)
¥714.62
-23.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1249.33, ROE=5.7%, g=6%, r=10%
Reverse DCF
¥937.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: 43.5%
Margin of Safety
¥1,043.18
+11.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1390.91, 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.