Delivery Consulting Inc.
TSE Growth
¥433.00
+0.00%
Delayed · cached 15 min
Fair value analysis
9240
Delivery Consulting Inc.
¥433.00
Close used for this calculation
¥145.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
29/100
Quality radar
Consensus fair value
¥145.12
Above FV▼ -66.5% against the close used
Model range ¥6.58 – ¥219.00
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¥6.58Fair value¥145.12Bull¥219.00
FairClose
52-week traded range
52W low ¥377.0052W high ¥1,082.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Delivery Consulting Inc. closed at ¥433.00, 198.4% above the consensus fair value of ¥145.12 drawn from 8 valuation models.
Financial DNA score 29/100 — Weak. P/E of 59.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥136.82
-68.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥194.50
-55.1%
√(22.5 × EPS × BVPS)
EPS=7.3, BVPS=230.32 · outside Graham range (P/E 59.3, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥146.00
-66.3%
EPS × 20x (sector P/E)
EPS=7.3, Sector P/E=20x
Peter Lynch (PEG)
¥219.00
-49.4%
EPS × Growth% (PEG = 1 is fair)
EPS=7.3, g=30%
EV/EBITDA
¥147.72
-65.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=72.11M
Book Value (P/B)
¥6.58
-98.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=230.32, ROE=3.2%, g=3%, r=10%
Reverse DCF
¥433.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.9% | Historical: -34%
Margin of Safety
¥119.33
-72.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=159.11, 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.