Bewith,Inc.

9216 TSE Industrials Services
TSE Prime
¥1,624.00
-1.34%
Delayed · cached 15 min

Fair value analysis

9216
Bewith,Inc.
IndustrialsServices
¥1,624.00
Close used for this calculation
¥1,060.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability12/25
Returns6/25
Balance Sheet18/25
Efficiency11/25
Growth14/25
Average
Quality radar
47Prof.12/25Ret.6/25Eff.11/25B.Sht18/25Growth14/25

Consensus fair value

¥1,060.79
Above FV
▼ -34.7% against the close used
Model range ¥310.48 – ¥1,440.11
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¥310.48Fair value¥1,060.79Bull¥1,440.11
FairClose
52-week traded range
52W low ¥1,426.0052W high ¥1,998.00

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

Valuation summary

Trading above the consensus fair value

Bewith,Inc. closed at ¥1,624.00, 53.1% above the consensus fair value of ¥1,060.79 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 39.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,440.11
-11.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥745.28
-54.1%
√(22.5 × EPS × BVPS)
EPS=40.89, BVPS=603.72 · outside Graham range (P/E 39.7, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥817.80
-49.6%
EPS × 20x (sector P/E)
EPS=40.89, Sector P/E=20x
Peter Lynch (PEG)
¥774.87
-52.3%
EPS × Growth% (PEG = 1 is fair)
EPS=40.89, g=19%
EV/EBITDA
¥1,075.99
-33.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.66B
Dividend Discount (DDM)
¥981.46
-39.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.98, r=10%, g=2%
Book Value (P/B)
¥310.48
-80.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=603.72, ROE=6.6%, g=3%, r=10%
Reverse DCF
¥1,624.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.4% | Historical: -19%
Margin of Safety
¥750.80
-53.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1001.06, 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.