LAND Co.,Ltd.

8918 TSE Real Estate Real Estate
TSE Standard
¥10.00
+0.00%
Delayed · cached 15 min

Fair value analysis

8918
LAND Co.,Ltd.
Real EstateReal Estate
¥10.00
Close used for this calculation
¥4.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability18/25
Returns1/25
Balance Sheet20/25
Efficiency7/25
Growth15/25
Average
Quality radar
46Prof.18/25Ret.1/25Eff.7/25B.Sht20/25Growth15/25

Consensus fair value

¥4.80
Above FV
▼ -52.0% against the close used
Model range ¥1.28 – ¥8.17
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¥1.28Fair value¥4.80Bull¥8.17
FairClose
52-week traded range
52W low ¥8.0052W high ¥11.00

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

Valuation summary

Trading above the consensus fair value

LAND Co.,Ltd. closed at ¥10.00, 108.3% above the consensus fair value of ¥4.80 drawn from 8 valuation models.

Financial DNA score 46/100 — Average. P/E of 34.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5.44
-45.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
¥5.80
-42.0%
EPS × 20x (sector P/E)
EPS=0.29, Sector P/E=20x
Peter Lynch (PEG)
¥8.17
-18.3%
EPS × Growth% (PEG = 1 is fair)
EPS=0.29, g=28.2%
EV/EBITDA
¥2.62
-73.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=433.43M
Dividend Discount (DDM)
¥1.28
-87.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.1, r=10%, g=2%
Book Value (P/B)
¥1.62
-83.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5.95, ROE=4.9%, g=3%, r=10%
Reverse DCF
¥10.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.5% | Historical: -28.2%
Margin of Safety
¥4.22
-57.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5.62, 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.