Meiji Shipping Group Co.,Ltd.

9115 TSE Industrials Marine Transportation
TSE Standard
¥1,100.00
+5.67%
Delayed · cached 15 min

Fair value analysis

9115
Meiji Shipping Group Co.,Ltd.
IndustrialsMarine Transportation
¥1,100.00
Close used for this calculation
¥2,192.15Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability13/25
Returns15/25
Balance Sheet7/25
Efficiency18/25
Growth11/25
Good
Quality radar
53Prof.13/25Ret.15/25Eff.18/25B.Sht7/25Growth11/25

Consensus fair value

¥2,192.15
Below FV
▲ +99.3% against the close used
Model range ¥902.19 – ¥3,114.86
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¥902.19Fair value¥2,192.15Bull¥3,114.86
FairClose
52-week traded range
52W low ¥606.0052W high ¥1,572.00

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

Valuation summary

Trading below the consensus fair value

Meiji Shipping Group Co.,Ltd. closed at ¥1,100.00, 49.8% below the consensus fair value of ¥2,192.15 drawn from 8 valuation models.

Financial DNA score 53/100 — Good. P/E of 8.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,083.35
+89.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,118.13
+92.6%
√(22.5 × EPS × BVPS)
EPS=126.89, BVPS=1571.43
P/E Fair Value
¥2,537.80
+130.7%
EPS × 20x (sector P/E)
EPS=126.89, Sector P/E=20x
Peter Lynch (PEG)
¥902.19
-18.0%
EPS × Growth% (PEG = 1 is fair)
EPS=126.89, g=7.1%
EV/EBITDA
¥3,114.86
+183.2%
(EBITDA × 13.6x − Net Debt) ÷ Shares
EBITDA=19.34B
Book Value (P/B)
¥982.14
-10.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1571.43, ROE=8.5%, g=6%, r=10%
Reverse DCF
¥1,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 7.1%
Margin of Safety
¥1,684.82
+53.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2246.43, 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.