Agora Hospitality Group Co.,Ltd.
TSE Standard
¥28.00
+3.70%
Delayed · cached 15 min
Fair value analysis
9704
Agora Hospitality Group Co.,Ltd.
¥28.00
Close used for this calculation
¥50.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Quality radar
Consensus fair value
¥50.35
Below FV▲ +79.8% against the close used
Model range ¥21.35 – ¥96.40
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¥21.35Fair value¥50.35Bull¥96.40
FairClose
52-week traded range
52W low ¥27.0052W high ¥66.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Agora Hospitality Group Co.,Ltd. closed at ¥28.00, 44.4% below the consensus fair value of ¥50.35 drawn from 7 valuation models.
Financial DNA score 64/100 — Good. P/E of 5.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥21.35
-23.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥47.78
+70.7%
√(22.5 × EPS × BVPS)
EPS=4.82, BVPS=21.05
P/E Fair Value
¥96.40
+244.3%
EPS × 20x (sector P/E)
EPS=4.82, Sector P/E=20x
EV/EBITDA
¥27.74
-0.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.51B
Book Value (P/B)
¥73.23
+161.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21.05, ROE=27.4%, g=3%, r=10%
Reverse DCF
¥28.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥41.38
+47.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=55.18, 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.