WADAKOHSAN CORPORATION

8931 TSE Real Estate Real Estate
TSE Standard
¥1,315.00
+0.08%
Delayed · cached 15 min

Fair value analysis

8931
WADAKOHSAN CORPORATION
Real EstateReal Estate
¥1,315.00
Close used for this calculation
¥2,935.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability11/25
Returns15/25
Balance Sheet5/25
Efficiency25/25
Growth14/25
Good
Quality radar
56Prof.11/25Ret.15/25Eff.25/25B.Sht5/25Growth14/25

Consensus fair value

¥2,935.69
Below FV
▲ +123.2% against the close used
Model range ¥701.56 – ¥4,788.80
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¥701.56Fair value¥2,935.69Bull¥4,788.80
FairClose
52-week traded range
52W low ¥1,224.0052W high ¥1,792.00

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

Valuation summary

Trading below the consensus fair value

WADAKOHSAN CORPORATION closed at ¥1,315.00, 55.2% below the consensus fair value of ¥2,935.69 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 5.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,351.37
+154.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,156.81
+216.1%
√(22.5 × EPS × BVPS)
EPS=239.44, BVPS=3207.32
P/E Fair Value
¥4,788.80
+264.2%
EPS × 20x (sector P/E)
EPS=239.44, Sector P/E=20x
Peter Lynch (PEG)
¥701.56
-46.6%
EPS × Growth% (PEG = 1 is fair)
EPS=239.44, g=2.9%
EV/EBITDA
¥1,075.22
-18.2%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=5.83B
Dividend Discount (DDM)
¥1,049.13
-20.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=72.06, r=10%, g=2.9%
Book Value (P/B)
¥2,199.30
+67.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3207.32, ROE=7.8%, g=3%, r=10%
Reverse DCF
¥1,315.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 2.9%
Margin of Safety
¥3,074.25
+133.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4098.99, 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.