Musashino Kogyo Co.,Ltd.

9635 TSE Industrials Services
TSE Standard
¥2,551.00
-1.73%
Delayed · cached 15 min

Fair value analysis

9635
Musashino Kogyo Co.,Ltd.
IndustrialsServices
¥2,551.00
Close used for this calculation
¥5,471.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability25/25
Returns6/25
Balance Sheet10/25
Efficiency22/25
Growth20/25
Good
Quality radar
63Prof.25/25Ret.6/25Eff.22/25B.Sht10/25Growth20/25

Consensus fair value

¥5,471.06
Below FV
▲ +114.5% against the close used
Model range ¥2,441.71 – ¥10,334.70
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¥2,441.71Fair value¥5,471.06Bull¥10,334.70
FairClose
52-week traded range
52W low ¥2,162.0052W high ¥2,654.00

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

Valuation summary

Trading below the consensus fair value

Musashino Kogyo Co.,Ltd. closed at ¥2,551.00, 53.4% below the consensus fair value of ¥5,471.06 drawn from 8 valuation models.

Financial DNA score 63/100 — Good. P/E of 7.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,837.79
+168.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,432.47
+113.0%
√(22.5 × EPS × BVPS)
EPS=344.49, BVPS=3807.46
P/E Fair Value
¥6,889.80
+170.1%
EPS × 20x (sector P/E)
EPS=344.49, Sector P/E=20x
Peter Lynch (PEG)
¥10,334.70
+305.1%
EPS × Growth% (PEG = 1 is fair)
EPS=344.49, g=30%
EV/EBITDA
¥2,441.71
-4.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=156.42M
Book Value (P/B)
¥3,331.53
+30.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3807.46, ROE=9.5%, g=6%, r=10%
Reverse DCF
¥2,551.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.6% | Historical: 63.8%
Margin of Safety
¥4,790.02
+87.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6386.69, 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.