Green Earth Institute Co.,Ltd.

9212 TSE Industrials Services
TSE Growth
¥269.00
-1.47%
Delayed · cached 15 min

Fair value analysis

9212
Green Earth Institute Co.,Ltd.
IndustrialsServices
¥269.00
Close used for this calculation
¥199.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Profitability8/25
Returns4/25
Balance Sheet13/25
Efficiency6/25
Growth0/25
Weak
Quality radar
31Prof.8/25Ret.4/25Eff.6/25B.Sht13/25Growth0/25

Consensus fair value

¥199.90
Above FV
▼ -25.7% against the close used
Model range ¥22.17 – ¥225.40
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¥22.17Fair value¥199.90Bull¥225.40
FairClose
52-week traded range
52W low ¥250.0052W high ¥492.00

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

Valuation summary

Trading above the consensus fair value

Green Earth Institute Co.,Ltd. closed at ¥269.00, 34.6% above the consensus fair value of ¥199.90 drawn from 7 valuation models.

Financial DNA score 31/100 — Weak. P/E of 23.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥211.23
-21.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥216.89
-19.4%
√(22.5 × EPS × BVPS)
EPS=11.27, BVPS=185.52 · outside Graham range (P/E 23.9, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥225.40
-16.2%
EPS × 20x (sector P/E)
EPS=11.27, Sector P/E=20x
EV/EBITDA
¥22.17
-91.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=28.11M
Book Value (P/B)
¥84.81
-68.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=185.52, ROE=6.2%, g=3%, r=10%
Reverse DCF
¥269.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 0%
Margin of Safety
¥163.38
-39.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=217.84, 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.