ESLEAD CORPORATION

8877 TSE Real Estate Real Estate
TSE Prime
¥5,090.00
-0.59%
Delayed · cached 15 min

Fair value analysis

8877
ESLEAD CORPORATION
Real EstateReal Estate
¥5,090.00
Close used for this calculation
¥13,281.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability17/25
Returns18/25
Balance Sheet5/25
Efficiency25/25
Growth22/25
Strong
Quality radar
65Prof.17/25Ret.18/25Eff.25/25B.Sht5/25Growth22/25

Consensus fair value

¥13,281.37
Below FV
▲ +160.9% against the close used
Model range ¥9,293.98 – ¥14,481.20
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¥9,293.98Fair value¥13,281.37Bull¥14,481.20
FairClose
52-week traded range
52W low ¥4,760.0052W high ¥7,540.00

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

Valuation summary

Trading below the consensus fair value

ESLEAD CORPORATION closed at ¥5,090.00, 61.7% below the consensus fair value of ¥13,281.37 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 7.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥14,371.88
+182.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥9,293.98
+82.6%
√(22.5 × EPS × BVPS)
EPS=724.06, BVPS=5302.08
P/E Fair Value
¥14,481.20
+184.5%
EPS × 20x (sector P/E)
EPS=724.06, Sector P/E=20x
Peter Lynch (PEG)
¥14,314.67
+181.2%
EPS × Growth% (PEG = 1 is fair)
EPS=724.06, g=19.8%
EV/EBITDA
¥13,518.25
+165.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=19.12B
Dividend Discount (DDM)
¥12,973.39
+154.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=240.25, r=10%, g=8%
Book Value (P/B)
¥11,134.38
+118.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5302.08, ROE=14.4%, g=6%, r=10%
Reverse DCF
¥5,090.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.3% | Historical: 19.8%
Margin of Safety
¥9,536.77
+87.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12715.69, 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.