Succeed co.,ltd.

9256 TSE Industrials Services
TSE Growth
¥975.00
-3.37%
Delayed · cached 15 min

Fair value analysis

9256
Succeed co.,ltd.
IndustrialsServices
¥975.00
Close used for this calculation
¥846.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability8/25
Returns11/25
Balance Sheet23/25
Efficiency18/25
Growth4/25
Good
Quality radar
60Prof.8/25Ret.11/25Eff.18/25B.Sht23/25Growth4/25

Consensus fair value

¥846.05
Near FV
▼ -13.2% against the close used
Model range ¥203.87 – ¥1,378.80
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¥203.87Fair value¥846.05Bull¥1,378.80
FairClose
52-week traded range
52W low ¥773.0052W high ¥5,410.00

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

Valuation summary

Trading above the consensus fair value

Succeed co.,ltd. closed at ¥975.00, 15.2% above the consensus fair value of ¥846.05 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 14.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥436.06
-55.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,062.37
+9.0%
√(22.5 × EPS × BVPS)
EPS=68.94, BVPS=727.61
P/E Fair Value
¥1,378.80
+41.4%
EPS × 20x (sector P/E)
EPS=68.94, Sector P/E=20x
Peter Lynch (PEG)
¥217.85
-77.7%
EPS × Growth% (PEG = 1 is fair)
EPS=68.94, g=3.2%
EV/EBITDA
¥1,045.37
+7.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=374.38M
Dividend Discount (DDM)
¥203.87
-79.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.99, r=10%, g=2%
Book Value (P/B)
¥675.64
-30.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=727.61, ROE=9.5%, g=3%, r=10%
Reverse DCF
¥975.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: -3.2%
Margin of Safety
¥719.31
-26.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=959.08, 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.