Aoyama Zaisan Networks Company,Limited
TSE Standard
¥1,335.00
+0.00%
Delayed · cached 15 min
Fair value analysis
8929
Aoyama Zaisan Networks Company,Limited
¥1,335.00
Close used for this calculation
¥1,846.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Quality radar
Consensus fair value
¥1,846.61
Below FV▲ +38.3% against the close used
Model range ¥707.51 – ¥3,004.40
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¥707.51Fair value¥1,846.61Bull¥3,004.40
FairClose
52-week traded range
52W low ¥1,199.0052W high ¥2,084.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Aoyama Zaisan Networks Company,Limited closed at ¥1,335.00, 27.7% below the consensus fair value of ¥1,846.61 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 11.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥707.51
-47.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,119.69
-16.1%
√(22.5 × EPS × BVPS)
EPS=114.78, BVPS=485.45 · outside Graham range (P/E 11.6, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥2,295.60
+72.0%
EPS × 20x (sector P/E)
EPS=114.78, Sector P/E=20x
Peter Lynch (PEG)
¥1,920.27
+43.8%
EPS × Growth% (PEG = 1 is fair)
EPS=114.78, g=16.7%
EV/EBITDA
¥3,004.40
+125.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.22B
Dividend Discount (DDM)
¥2,861.97
+114.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=53, r=10%, g=8%
Book Value (P/B)
¥2,390.86
+79.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=485.45, ROE=25.7%, g=6%, r=10%
Reverse DCF
¥1,335.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 16.7%
Margin of Safety
¥1,030.70
-22.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1374.27, 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.