CENTURY21 REAL ESTATE OF JAPAN LTD.

8898 TSE Real Estate Real Estate
TSE Standard
¥1,125.00
-0.44%
Delayed · cached 15 min

Fair value analysis

8898
CENTURY21 REAL ESTATE OF JAPAN LTD.
Real Estate›Real Estate
¥1,125.00
Close used for this calculation
¥1,331.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability15/25
Returns14/25
Balance Sheet23/25
Efficiency20/25
Growth11/25
Strong
Quality radar
72Prof.15/25Ret.14/25Eff.20/25B.Sht23/25Growth11/25

Consensus fair value

¥1,331.17
Below FV
▲ +18.3% against the close used
Model range ¥295.80 – ¥1,661.80
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¥295.80Fair value¥1,331.17Bull¥1,661.80
FairClose
52-week traded range
52W low ¥1,098.0052W high ¥1,162.00

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

Valuation summary

Trading below the consensus fair value

CENTURY21 REAL ESTATE OF JAPAN LTD. closed at ¥1,125.00, 15.5% below the consensus fair value of ¥1,331.17 drawn from 9 valuation models.

Financial DNA score 72/100 — 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
¥1,494.94
+32.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,125.61
+0.1%
√(22.5 × EPS × BVPS)
EPS=83.09, BVPS=677.71
P/E Fair Value
¥1,661.80
+47.7%
EPS × 20x (sector P/E)
EPS=83.09, Sector P/E=20x
Peter Lynch (PEG)
¥295.80
-73.7%
EPS × Growth% (PEG = 1 is fair)
EPS=83.09, g=3.6%
EV/EBITDA
¥1,550.43
+37.8%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=1.35B
Dividend Discount (DDM)
¥852.08
-24.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=52.99, r=10%, g=3.6%
Book Value (P/B)
¥951.32
-15.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=677.71, ROE=12.6%, g=3.6%, r=10%
Reverse DCF
¥1,125.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 3.6%
Margin of Safety
¥1,070.59
-4.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1427.45, 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.