Slogan Inc.

9253 TSE Industrials Services
TSE Growth
¥728.00
-0.55%
Delayed · cached 15 min

Fair value analysis

9253
Slogan Inc.
IndustrialsServices
¥728.00
Close used for this calculation
¥1,260.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability10/25
Returns16/25
Balance Sheet18/25
Efficiency21/25
Growth12/25
Strong
Quality radar
65Prof.10/25Ret.16/25Eff.21/25B.Sht18/25Growth12/25

Consensus fair value

¥1,260.61
Below FV
▲ +73.2% against the close used
Model range ¥102.10 – ¥1,482.80
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¥102.10Fair value¥1,260.61Bull¥1,482.80
FairClose
52-week traded range
52W low ¥698.0052W high ¥920.00

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

Valuation summary

Trading below the consensus fair value

Slogan Inc. closed at ¥728.00, 42.3% below the consensus fair value of ¥1,260.61 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,389.57
+90.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,032.12
+41.8%
√(22.5 × EPS × BVPS)
EPS=74.14, BVPS=638.6
P/E Fair Value
¥1,482.80
+103.7%
EPS × 20x (sector P/E)
EPS=74.14, Sector P/E=20x
Peter Lynch (PEG)
¥168.30
-76.9%
EPS × Growth% (PEG = 1 is fair)
EPS=74.14, g=2.3%
EV/EBITDA
¥1,114.03
+53.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=284.86M
Dividend Discount (DDM)
¥102.10
-86.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.01, r=10%, g=2%
Book Value (P/B)
¥846.60
+16.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=638.6, ROE=12.3%, g=3%, r=10%
Reverse DCF
¥728.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: -2.3%
Margin of Safety
¥976.12
+34.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1301.5, 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.