HouseFreedom Co.,Ltd.
TSE Standard
¥1,079.00
-1.73%
Delayed · cached 15 min
Fair value analysis
8996
HouseFreedom Co.,Ltd.
¥1,079.00
Close used for this calculation
¥2,961.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Quality radar
Consensus fair value
¥2,961.74
Below FV▲ +174.5% against the close used
Model range ¥1,974.74 – ¥4,069.88
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¥1,974.74Fair value¥2,961.74Bull¥4,069.88
FairClose
52-week traded range
52W low ¥880.0052W high ¥1,126.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HouseFreedom Co.,Ltd. closed at ¥1,079.00, 63.6% below the consensus fair value of ¥2,961.74 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 6.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,606.83
+141.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,974.74
+83.0%
√(22.5 × EPS × BVPS)
EPS=171.87, BVPS=1008.41
P/E Fair Value
¥3,437.40
+218.6%
EPS × 20x (sector P/E)
EPS=171.87, Sector P/E=20x
Peter Lynch (PEG)
¥4,069.88
+277.2%
EPS × Growth% (PEG = 1 is fair)
EPS=171.87, g=23.7%
EV/EBITDA
¥3,148.51
+191.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.23B
Dividend Discount (DDM)
¥2,971.57
+175.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=55.03, r=10%, g=8%
Book Value (P/B)
¥3,075.65
+185.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1008.41, ROE=18.2%, g=6%, r=10%
Reverse DCF
¥1,079.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9% | Historical: 23.7%
Margin of Safety
¥2,004.74
+85.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2672.99, 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.