Maruhachi Warehouse Company Limited

9313 TSE Industrials Warehousing and Harbor Transportation Service
TSE Standard
¥1,065.00
+0.66%
Delayed · cached 15 min

Fair value analysis

9313
Maruhachi Warehouse Company Limited
IndustrialsWarehousing and Harbor Transportation Service
¥1,065.00
Close used for this calculation
¥971.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability12/25
Returns10/25
Balance Sheet2/25
Efficiency13/25
Growth9/25
Average
Quality radar
37Prof.12/25Ret.10/25Eff.13/25B.Sht2/25Growth9/25

Consensus fair value

¥971.89
Near FV
▼ -8.7% against the close used
Model range ¥305.52 – ¥1,602.77
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¥305.52Fair value¥971.89Bull¥1,602.77
FairClose
52-week traded range
52W low ¥910.0052W high ¥1,109.00

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

Valuation summary

Trading close to the consensus fair value

Maruhachi Warehouse Company Limited closed at ¥1,065.00, 9.6% above the consensus fair value of ¥971.89 drawn from 9 valuation models.

Financial DNA score 37/100 — Average. P/E of 20.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥984.55
-7.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,602.77
+50.5%
√(22.5 × EPS × BVPS)
EPS=52.53, BVPS=2173.47
P/E Fair Value
¥1,050.60
-1.4%
EPS × 20x (sector P/E)
EPS=52.53, Sector P/E=20x
Peter Lynch (PEG)
¥602.52
-43.4%
EPS × Growth% (PEG = 1 is fair)
EPS=52.53, g=11.5%
EV/EBITDA
¥1,052.03
-1.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.07B
Dividend Discount (DDM)
¥305.52
-71.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=23.96, r=10%, g=2%
Book Value (P/B)
¥543.37
-49.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2173.47, ROE=2.5%, g=3%, r=10%
Reverse DCF
¥1,065.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.3% | Historical: -11.5%
Margin of Safety
¥909.48
-14.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1212.64, 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.