Bridge Consulting Group Inc.

9225 TSE Industrials Services
TSE Growth
¥974.00
+0.00%
Delayed · cached 15 min

Fair value analysis

9225
Bridge Consulting Group Inc.
IndustrialsServices
¥974.00
Close used for this calculation
¥1,075.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability19/25
Returns11/25
Balance Sheet21/25
Efficiency17/25
Growth17/25
Strong
Quality radar
68Prof.19/25Ret.11/25Eff.17/25B.Sht21/25Growth17/25

Consensus fair value

¥1,075.43
Near FV
▲ +10.4% against the close used
Model range ¥298.56 – ¥1,790.05
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¥298.56Fair value¥1,075.43Bull¥1,790.05
FairClose
52-week traded range
52W low ¥947.0052W high ¥1,471.00

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

Valuation summary

Trading close to the consensus fair value

Bridge Consulting Group Inc. closed at ¥974.00, 9.4% below the consensus fair value of ¥1,075.43 drawn from 8 valuation models.

Financial DNA score 68/100 — Strong. P/E of 13.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥298.56
-69.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥967.09
-0.7%
√(22.5 × EPS × BVPS)
EPS=72.55, BVPS=572.94 · outside Graham range (P/E 13.4, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,451.00
+49.0%
EPS × 20x (sector P/E)
EPS=72.55, Sector P/E=20x
Peter Lynch (PEG)
¥1,601.90
+64.5%
EPS × Growth% (PEG = 1 is fair)
EPS=72.55, g=22.1%
EV/EBITDA
¥1,790.05
+83.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=204.85M
Book Value (P/B)
¥1,059.94
+8.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=572.94, ROE=13.4%, g=6%, r=10%
Reverse DCF
¥974.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: 22.1%
Margin of Safety
¥679.16
-30.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=905.55, 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.