ASAGAMI CORPORATION

9311 TSE Industrials Warehousing and Harbor Transportation Service
TSE Standard
¥8,050.00
+0.00%
Delayed · cached 15 min

Fair value analysis

9311
ASAGAMI CORPORATION
IndustrialsWarehousing and Harbor Transportation Service
¥8,050.00
Close used for this calculation
¥18,584.71Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability11/25
Returns15/25
Balance Sheet14/25
Efficiency23/25
Growth14/25
Good
Quality radar
63Prof.11/25Ret.15/25Eff.23/25B.Sht14/25Growth14/25

Consensus fair value

¥18,584.71
Below FV
▲ +130.9% against the close used
Model range ¥7,563.78 – ¥37,941.61
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¥7,563.78Fair value¥18,584.71Bull¥37,941.61
FairClose
52-week traded range
52W low ¥6,500.0052W high ¥9,700.00

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

Valuation summary

Trading below the consensus fair value

ASAGAMI CORPORATION closed at ¥8,050.00, 56.7% below the consensus fair value of ¥18,584.71 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 6.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥37,941.61
+371.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥21,575.85
+168.0%
√(22.5 × EPS × BVPS)
EPS=1259.37, BVPS=16428.57
P/E Fair Value
¥25,187.40
+212.9%
EPS × 20x (sector P/E)
EPS=1259.37, Sector P/E=20x
Peter Lynch (PEG)
¥11,283.96
+40.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1259.37, g=9%
EV/EBITDA
¥35,495.12
+340.9%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=4.03B
Dividend Discount (DDM)
¥7,563.78
-6.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=140.07, r=10%, g=8%
Book Value (P/B)
¥8,214.29
+2.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16428.57, ROE=8%, g=6%, r=10%
Reverse DCF
¥8,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.7% | Historical: 9%
Margin of Safety
¥21,176.22
+163.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28234.95, 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.