Bleach,Inc.

9162 TSE Industrials Services
TSE Growth
¥228.00
-0.87%
Delayed · cached 15 min

Fair value analysis

9162
Bleach,Inc.
IndustrialsServices
¥228.00
Close used for this calculation
¥194.58Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability8/25
Returns5/25
Balance Sheet21/25
Efficiency11/25
Growth3/25
Average
Quality radar
45Prof.8/25Ret.5/25Eff.11/25B.Sht21/25Growth3/25

Consensus fair value

¥194.58
Near FV
▼ -14.7% against the close used
Model range ¥10.68 – ¥316.35
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¥10.68Fair value¥194.58Bull¥316.35
FairClose
52-week traded range
52W low ¥227.0052W high ¥397.00

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

Valuation summary

Trading above the consensus fair value

Bleach,Inc. closed at ¥228.00, 17.2% above the consensus fair value of ¥194.58 drawn from 8 valuation models.

Financial DNA score 45/100 — Average. P/E of 19.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥170.64
-25.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥316.35
+38.7%
√(22.5 × EPS × BVPS)
EPS=11.9, BVPS=373.77
P/E Fair Value
¥238.00
+4.4%
EPS × 20x (sector P/E)
EPS=11.9, Sector P/E=20x
Peter Lynch (PEG)
¥106.03
-53.5%
EPS × Growth% (PEG = 1 is fair)
EPS=11.9, g=8.9%
EV/EBITDA
¥128.71
-43.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=436.31M
Book Value (P/B)
¥10.68
-95.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=373.77, ROE=3.2%, g=3%, r=10%
Reverse DCF
¥228.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.6% | Historical: -8.9%
Margin of Safety
¥181.25
-20.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=241.66, 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.