Last One Mile Co.,Ltd.

9252 TSE Industrials Services
TSE Growth
¥4,080.00
+0.62%
Delayed · cached 15 min

Fair value analysis

9252
Last One Mile Co.,Ltd.
IndustrialsServices
¥4,080.00
Close used for this calculation
¥7,097.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability17/25
Returns16/25
Balance Sheet15/25
Efficiency15/25
Growth20/25
Good
Quality radar
63Prof.17/25Ret.16/25Eff.15/25B.Sht15/25Growth20/25

Consensus fair value

¥7,097.90
Below FV
▲ +74.0% against the close used
Model range ¥2,677.06 – ¥9,890.03
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¥2,677.06Fair value¥7,097.90Bull¥9,890.03
FairClose
52-week traded range
52W low ¥3,250.0052W high ¥4,670.00

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

Valuation summary

Trading below the consensus fair value

Last One Mile Co.,Ltd. closed at ¥4,080.00, 42.5% below the consensus fair value of ¥7,097.90 drawn from 8 valuation models.

Financial DNA score 63/100 — Good. P/E of 16.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥9,890.03
+142.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,677.06
-34.4%
√(22.5 × EPS × BVPS)
EPS=252.16, BVPS=1263.16 · outside Graham range (P/E 16.2, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥5,043.20
+23.6%
EPS × 20x (sector P/E)
EPS=252.16, Sector P/E=20x
Peter Lynch (PEG)
¥7,564.80
+85.4%
EPS × Growth% (PEG = 1 is fair)
EPS=252.16, g=30%
EV/EBITDA
¥9,553.31
+134.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.53B
Book Value (P/B)
¥3,631.58
-11.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1263.16, ROE=17.5%, g=6%, r=10%
Reverse DCF
¥4,080.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.3% | Historical: 43.4%
Margin of Safety
¥4,402.57
+7.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5870.1, 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.