ZENRIN CO.,LTD.

9474 TSE Technology Information & Communication
TSE Prime
¥907.00
-0.33%
Delayed · cached 15 min

Fair value analysis

9474
ZENRIN CO.,LTD.
TechnologyInformation & Communication
¥907.00
Close used for this calculation
¥1,013.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability8/25
Returns14/25
Balance Sheet14/25
Efficiency18/25
Growth13/25
Good
Quality radar
54Prof.8/25Ret.14/25Eff.18/25B.Sht14/25Growth13/25

Consensus fair value

¥1,013.13
Near FV
▲ +11.7% against the close used
Model range ¥327.20 – ¥1,640.76
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¥327.20Fair value¥1,013.13Bull¥1,640.76
FairClose
52-week traded range
52W low ¥842.0052W high ¥1,115.00

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

Valuation summary

Trading below the consensus fair value

ZENRIN CO.,LTD. closed at ¥907.00, 10.5% below the consensus fair value of ¥1,013.13 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 17.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥961.49
+6.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,028.34
+13.4%
√(22.5 × EPS × BVPS)
EPS=51.3, BVPS=916.16
P/E Fair Value
¥1,026.00
+13.1%
EPS × 20x (sector P/E)
EPS=51.3, Sector P/E=20x
Peter Lynch (PEG)
¥358.59
-60.5%
EPS × Growth% (PEG = 1 is fair)
EPS=51.3, g=7%
EV/EBITDA
¥1,640.76
+80.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.95B
Dividend Discount (DDM)
¥535.42
-41.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=41.99, r=10%, g=2%
Book Value (P/B)
¥327.20
-63.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=916.16, ROE=5.5%, g=3%, r=10%
Reverse DCF
¥907.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: -7%
Margin of Safety
¥753.96
-16.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1005.28, 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.