Valuence Holdings Inc.

9270 TSE Consumer Discretionary Wholesale Trade
TSE Growth
¥1,971.00
+0.46%
Delayed · cached 15 min

Fair value analysis

9270
Valuence Holdings Inc.
Consumer DiscretionaryWholesale Trade
¥1,971.00
Close used for this calculation
¥903.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Profitability6/25
Returns9/25
Balance Sheet3/25
Efficiency4/25
Growth1/25
Weak
Quality radar
22Prof.6/25Ret.9/25Eff.4/25B.Sht3/25Growth1/25

Consensus fair value

¥903.42
Above FV
▼ -54.2% against the close used
Model range ¥79.04 – ¥1,040.00
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¥79.04Fair value¥903.42Bull¥1,040.00
FairClose
52-week traded range
52W low ¥897.0052W high ¥2,687.00

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

Valuation summary

Trading above the consensus fair value

Valuence Holdings Inc. closed at ¥1,971.00, 118.2% above the consensus fair value of ¥903.42 drawn from 8 valuation models.

Financial DNA score 22/100 — Weak. P/E of 37.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥974.61
-50.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥809.40
-58.9%
√(22.5 × EPS × BVPS)
EPS=52, BVPS=559.94 · outside Graham range (P/E 37.9, P/B 3.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,040.00
-47.2%
EPS × 20x (sector P/E)
EPS=52, Sector P/E=20x
Peter Lynch (PEG)
¥79.04
-96.0%
EPS × Growth% (PEG = 1 is fair)
EPS=52, g=1.5%
EV/EBITDA
¥858.04
-56.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.89B
Book Value (P/B)
¥545.54
-72.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=559.94, ROE=9.8%, g=3%, r=10%
Reverse DCF
¥1,971.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.8% | Historical: -1.5%
Margin of Safety
¥706.00
-64.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=941.34, 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.