People, Dreams & Technologies Group Co.,Ltd.

9248 TSE Industrials Services
TSE Standard
¥1,650.00
-0.24%
Delayed · cached 15 min

Fair value analysis

9248
People, Dreams & Technologies Group Co.,Ltd.
Industrials›Services
¥1,650.00
Close used for this calculation
¥2,913.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability10/25
Returns15/25
Balance Sheet10/25
Efficiency25/25
Growth19/25
Good
Quality radar
60Prof.10/25Ret.15/25Eff.25/25B.Sht10/25Growth19/25

Consensus fair value

¥2,913.19
Below FV
▲ +76.6% against the close used
Model range ¥791.01 – ¥3,535.00
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¥791.01Fair value¥2,913.19Bull¥3,535.00
FairClose
52-week traded range
52W low ¥1,455.0052W high ¥1,888.00

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

Valuation summary

Trading below the consensus fair value

People, Dreams & Technologies Group Co.,Ltd. closed at ¥1,650.00, 43.4% below the consensus fair value of ¥2,913.19 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 9.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,312.74
+100.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,083.82
+86.9%
√(22.5 × EPS × BVPS)
EPS=176.75, BVPS=2391.3
P/E Fair Value
¥3,535.00
+114.2%
EPS × 20x (sector P/E)
EPS=176.75, Sector P/E=20x
Peter Lynch (PEG)
¥2,205.84
+33.7%
EPS × Growth% (PEG = 1 is fair)
EPS=176.75, g=12.5%
EV/EBITDA
¥2,887.33
+75.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.18B
Dividend Discount (DDM)
¥791.01
-52.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=62.04, r=10%, g=2%
Book Value (P/B)
¥1,585.09
-3.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2391.3, ROE=7.6%, g=3%, r=10%
Reverse DCF
¥1,650.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.3% | Historical: -12.5%
Margin of Safety
¥2,482.89
+50.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3310.52, 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.