Grandy House Corporation

8999 TSE Real Estate Real Estate
TSE Prime
¥558.00
-0.36%
Delayed · cached 15 min

Fair value analysis

8999
Grandy House Corporation
Real EstateReal Estate
¥558.00
Close used for this calculation
¥570.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability14/25
Returns10/25
Balance Sheet15/25
Efficiency18/25
Growth19/25
Good
Quality radar
57Prof.14/25Ret.10/25Eff.18/25B.Sht15/25Growth19/25

Consensus fair value

¥570.50
Near FV
▲ +2.2% against the close used
Model range ¥82.21 – ¥789.08
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¥82.21Fair value¥570.50Bull¥789.08
FairClose
52-week traded range
52W low ¥502.0052W high ¥655.00

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

Valuation summary

Trading close to the consensus fair value

Grandy House Corporation closed at ¥558.00, 2.2% below the consensus fair value of ¥570.50 drawn from 8 valuation models.

Financial DNA score 57/100 — Good. P/E of 17.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥521.35
-6.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥789.08
+41.4%
√(22.5 × EPS × BVPS)
EPS=31.74, BVPS=871.88
P/E Fair Value
¥634.80
+13.8%
EPS × 20x (sector P/E)
EPS=31.74, Sector P/E=20x
Peter Lynch (PEG)
¥724.31
+29.8%
EPS × Growth% (PEG = 1 is fair)
EPS=31.74, g=22.8%
Dividend Discount (DDM)
¥407.66
-26.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.97, r=10%, g=2%
Book Value (P/B)
¥82.21
-85.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=871.88, ROE=3.7%, g=3%, r=10%
Reverse DCF
¥558.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.4% | Historical: -22.8%
Margin of Safety
¥486.31
-12.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=648.41, 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.