DTS CORPORATION

9682 TSE Technology Information & Communication
TSE Prime
¥1,071.00
-0.56%
Delayed · cached 15 min

Fair value analysis

9682
DTS CORPORATION
TechnologyInformation & Communication
¥1,071.00
Close used for this calculation
¥1,223.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability15/25
Returns14/25
Balance Sheet21/25
Efficiency20/25
Growth16/25
Strong
Quality radar
70Prof.15/25Ret.14/25Eff.20/25B.Sht21/25Growth16/25

Consensus fair value

¥1,223.37
Near FV
▲ +14.2% against the close used
Model range ¥754.93 – ¥4,430.08
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¥754.93Fair value¥1,223.37Bull¥4,430.08
FairClose
52-week traded range
52W low ¥963.0052W high ¥1,358.00

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

Valuation summary

Trading below the consensus fair value

DTS CORPORATION closed at ¥1,071.00, 12.5% below the consensus fair value of ¥1,223.37 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 14.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,052.15
-1.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥808.34
-24.5%
√(22.5 × EPS × BVPS)
EPS=72.94, BVPS=398.14 · outside Graham range (P/E 14.7, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,458.80
+36.2%
EPS × 20x (sector P/E)
EPS=72.94, Sector P/E=20x
Peter Lynch (PEG)
¥754.93
-29.5%
EPS × Growth% (PEG = 1 is fair)
EPS=72.94, g=10.4%
EV/EBITDA
¥1,642.33
+53.3%
(EBITDA × 15.2x − Net Debt) ÷ Shares
EBITDA=17.28B
Dividend Discount (DDM)
¥4,430.08
+313.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=82.04, r=10%, g=8%
Book Value (P/B)
¥1,313.87
+22.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=398.14, ROE=19.2%, g=6%, r=10%
Reverse DCF
¥1,071.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3% | Historical: 10.4%
Margin of Safety
¥829.82
-22.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1106.43, 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.