Wagokoro co.,ltd.
TSE Growth
¥917.00
-0.65%
Delayed · cached 15 min
Fair value analysis
9271
Wagokoro co.,ltd.
¥917.00
Close used for this calculation
¥1,421.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
¥1,421.66
Below FV▲ +55.0% against the close used
Model range ¥685.29 – ¥2,194.20
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¥685.29Fair value¥1,421.66Bull¥2,194.20
FairClose
52-week traded range
52W low ¥734.0052W high ¥1,270.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Wagokoro co.,ltd. closed at ¥917.00, 35.5% below the consensus fair value of ¥1,421.66 drawn from 6 valuation models.
Financial DNA score 67/100 — Strong. P/E of 8.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,192.34
+30.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥685.29
-25.3%
√(22.5 × EPS × BVPS)
EPS=109.71, BVPS=190.25 · outside Graham range (P/E 8.4, P/B 4.8) — asset-light, treat as a rough floor
P/E Fair Value
¥2,194.20
+139.3%
EPS × 20x (sector P/E)
EPS=109.71, Sector P/E=20x
EV/EBITDA
¥868.48
-5.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=592.5M
Reverse DCF
¥917.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.8% | Historical: 0%
Margin of Safety
¥1,017.96
+11.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1357.28, 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.