Emimen Co.,Ltd.

9237 TSE Industrials Services
TSE Growth
¥999.00
+2.04%
Delayed · cached 15 min

Fair value analysis

9237
Emimen Co.,Ltd.
IndustrialsServices
¥999.00
Close used for this calculation
¥300.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Profitability4/25
Returns5/25
Balance Sheet18/25
Efficiency4/25
Growth0/25
Weak
Quality radar
31Prof.4/25Ret.5/25Eff.4/25B.Sht18/25Growth0/25

Consensus fair value

¥300.60
Above FV
▼ -69.9% against the close used
Model range ¥217.58 – ¥442.40
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¥217.58Fair value¥300.60Bull¥442.40
FairClose
52-week traded range
52W low ¥512.0052W high ¥1,412.00

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

Valuation summary

Trading above the consensus fair value

Emimen Co.,Ltd. closed at ¥999.00, 232.3% above the consensus fair value of ¥300.60 drawn from 7 valuation models.

Financial DNA score 31/100 — Weak. P/E of 45.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥217.58
-78.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥315.97
-68.4%
√(22.5 × EPS × BVPS)
EPS=22.12, BVPS=200.6 · outside Graham range (P/E 45.2, P/B 5) — asset-light, treat as a rough floor
P/E Fair Value
¥442.40
-55.7%
EPS × 20x (sector P/E)
EPS=22.12, Sector P/E=20x
EV/EBITDA
¥279.95
-72.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=123.22M
Book Value (P/B)
¥229.26
-77.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=200.6, ROE=11%, g=3%, r=10%
Reverse DCF
¥999.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.1% | Historical: 0%
Margin of Safety
¥243.99
-75.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=325.32, 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.