Inui Global Logistics Co.,Ltd.

9308 TSE Industrials Marine Transportation
TSE Standard
¥2,096.00
-0.19%
Delayed · cached 15 min

Fair value analysis

9308
Inui Global Logistics Co.,Ltd.
IndustrialsMarine Transportation
¥2,096.00
Close used for this calculation
¥841.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Profitability14/25
Returns6/25
Balance Sheet8/25
Efficiency2/25
Growth12/25
Weak
Quality radar
30Prof.14/25Ret.6/25Eff.2/25B.Sht8/25Growth12/25

Consensus fair value

¥841.31
Above FV
▼ -59.9% against the close used
Model range ¥327.04 – ¥1,463.84
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¥327.04Fair value¥841.31Bull¥1,463.84
FairClose
52-week traded range
52W low ¥1,271.0052W high ¥2,170.00

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

Valuation summary

Trading above the consensus fair value

Inui Global Logistics Co.,Ltd. closed at ¥2,096.00, 149.1% above the consensus fair value of ¥841.31 drawn from 8 valuation models.

Financial DNA score 30/100 — Weak. P/E of 63.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥620.57
-70.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,052.34
-49.8%
√(22.5 × EPS × BVPS)
EPS=33.11, BVPS=1486.52 · outside Graham range (P/E 63.3, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥662.20
-68.4%
EPS × 20x (sector P/E)
EPS=33.11, Sector P/E=20x
Peter Lynch (PEG)
¥993.30
-52.6%
EPS × Growth% (PEG = 1 is fair)
EPS=33.11, g=30%
EV/EBITDA
¥1,463.84
-30.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.16B
Book Value (P/B)
¥327.04
-84.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1486.52, ROE=2.2%, g=3%, r=10%
Reverse DCF
¥2,096.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.8% | Historical: -48.5%
Margin of Safety
¥583.78
-72.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=778.37, 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.