Axis Consulting Corporation
TSE Growth
¥1,292.00
-0.54%
Delayed · cached 15 min
Fair value analysis
9344
Axis Consulting Corporation
¥1,292.00
Close used for this calculation
¥1,035.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Quality radar
Consensus fair value
¥1,035.11
Above FV▼ -19.9% against the close used
Model range ¥490.52 – ¥1,603.90
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¥490.52Fair value¥1,035.11Bull¥1,603.90
FairClose
52-week traded range
52W low ¥833.0052W high ¥1,369.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Axis Consulting Corporation closed at ¥1,292.00, 24.8% above the consensus fair value of ¥1,035.11 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 20.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,177.86
-8.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
¥975.19
-24.5%
√(22.5 × EPS × BVPS)
EPS=64.12, BVPS=659.18 · outside Graham range (P/E 20.2, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,282.40
-0.7%
EPS × 20x (sector P/E)
EPS=64.12, Sector P/E=20x
Peter Lynch (PEG)
¥490.52
-62.0%
EPS × Growth% (PEG = 1 is fair)
EPS=64.12, g=7.7%
EV/EBITDA
¥682.51
-47.2%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=264M
Dividend Discount (DDM)
¥1,603.90
+24.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.01, r=10%, g=7.6%
Book Value (P/B)
¥692.14
-46.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=659.18, ROE=10.2%, g=6%, r=10%
Reverse DCF
¥1,292.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.3% | Historical: 7.7%
Margin of Safety
¥858.86
-33.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1145.15, 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.