BEING HOLDINGS CO.,LTD.

9145 TSE Industrials Land Transportation
TSE Standard
¥549.00
-2.66%
Delayed · cached 15 min

Fair value analysis

9145
BEING HOLDINGS CO.,LTD.
IndustrialsLand Transportation
¥549.00
Close used for this calculation
¥877.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability13/25
Returns21/25
Balance Sheet11/25
Efficiency23/25
Growth17/25
Strong
Quality radar
68Prof.13/25Ret.21/25Eff.23/25B.Sht11/25Growth17/25

Consensus fair value

¥877.39
Below FV
▲ +59.8% against the close used
Model range ¥156.50 – ¥1,916.29
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¥156.50Fair value¥877.39Bull¥1,916.29
FairClose
52-week traded range
52W low ¥503.0052W high ¥975.00

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

Valuation summary

Trading below the consensus fair value

BEING HOLDINGS CO.,LTD. closed at ¥549.00, 37.4% below the consensus fair value of ¥877.39 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥156.50
-71.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥664.00
+20.9%
√(22.5 × EPS × BVPS)
EPS=58.18, BVPS=336.81
P/E Fair Value
¥1,163.60
+111.9%
EPS × 20x (sector P/E)
EPS=58.18, Sector P/E=20x
Peter Lynch (PEG)
¥773.21
+40.8%
EPS × Growth% (PEG = 1 is fair)
EPS=58.18, g=13.3%
EV/EBITDA
¥1,916.29
+249.1%
(EBITDA × 16.6x − Net Debt) ÷ Shares
EBITDA=3.06B
Dividend Discount (DDM)
¥702.61
+28.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=13.01, r=10%, g=8%
Book Value (P/B)
¥1,035.69
+88.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=336.81, ROE=18.3%, g=6%, r=10%
Reverse DCF
¥549.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.1% | Historical: 13.3%
Margin of Safety
¥496.03
-9.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=661.37, 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.