Hakuyosha Company,Ltd.
TSE Standard
¥3,375.00
-0.15%
Delayed · cached 15 min
Fair value analysis
9731
Hakuyosha Company,Ltd.
¥3,375.00
Close used for this calculation
¥8,708.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Quality radar
Consensus fair value
¥8,708.73
Below FV▲ +158.0% against the close used
Model range ¥1,019.84 – ¥11,256.00
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¥1,019.84Fair value¥8,708.73Bull¥11,256.00
FairClose
52-week traded range
52W low ¥3,050.0052W high ¥3,810.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hakuyosha Company,Ltd. closed at ¥3,375.00, 61.2% below the consensus fair value of ¥8,708.73 drawn from 8 valuation models.
Financial DNA score 57/100 — Good. P/E of 6.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,964.75
+195.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥6,537.40
+93.7%
√(22.5 × EPS × BVPS)
EPS=562.8, BVPS=3375
P/E Fair Value
¥11,256.00
+233.5%
EPS × 20x (sector P/E)
EPS=562.8, Sector P/E=20x
EV/EBITDA
¥8,298.20
+145.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.63B
Dividend Discount (DDM)
¥1,019.84
-69.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=79.99, r=10%, g=2%
Book Value (P/B)
¥7,425.00
+120.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3375, ROE=18.4%, g=3%, r=10%
Reverse DCF
¥3,375.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.7% | Historical: 0%
Margin of Safety
¥6,939.54
+105.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9252.72, 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.