PHYZ Holdings Inc.

9325 TSE Industrials Warehousing and Harbor Transportation Service
TSE Standard
¥1,042.00
-0.57%
Delayed · cached 15 min

Fair value analysis

9325
PHYZ Holdings Inc.
IndustrialsWarehousing and Harbor Transportation Service
¥1,042.00
Close used for this calculation
¥1,684.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability17/25
Returns23/25
Balance Sheet13/25
Efficiency23/25
Growth23/25
Strong
Quality radar
76Prof.17/25Ret.23/25Eff.23/25B.Sht13/25Growth23/25

Consensus fair value

¥1,684.20
Below FV
▲ +61.6% against the close used
Model range ¥595.91 – ¥3,219.43
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¥595.91Fair value¥1,684.20Bull¥3,219.43
FairClose
52-week traded range
52W low ¥1,006.0052W high ¥1,349.00

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

Valuation summary

Trading below the consensus fair value

PHYZ Holdings Inc. closed at ¥1,042.00, 38.1% below the consensus fair value of ¥1,684.20 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 10.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥595.91
-42.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥963.11
-7.6%
√(22.5 × EPS × BVPS)
EPS=95.35, BVPS=432.37 · outside Graham range (P/E 10.9, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,907.00
+83.0%
EPS × 20x (sector P/E)
EPS=95.35, Sector P/E=20x
Peter Lynch (PEG)
¥2,775.64
+166.4%
EPS × Growth% (PEG = 1 is fair)
EPS=95.35, g=29.1%
EV/EBITDA
¥3,219.43
+209.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2B
Dividend Discount (DDM)
¥1,620.52
+55.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.01, r=10%, g=8%
Book Value (P/B)
¥1,930.51
+85.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=432.37, ROE=23.9%, g=6%, r=10%
Reverse DCF
¥1,042.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: 29.1%
Margin of Safety
¥866.50
-16.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1155.34, 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.