INES Corporation
TSE Prime
¥2,045.00
-0.20%
Delayed · cached 15 min
Fair value analysis
9742
INES Corporation
¥2,045.00
Close used for this calculation
¥1,749.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Quality radar
Consensus fair value
¥1,749.80
Near FV▼ -14.4% against the close used
Model range ¥435.11 – ¥2,849.88
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¥435.11Fair value¥1,749.80Bull¥2,849.88
FairClose
52-week traded range
52W low ¥1,671.0052W high ¥2,527.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
INES Corporation closed at ¥2,045.00, 16.9% above the consensus fair value of ¥1,749.80 drawn from 3 valuation models.
Financial DNA score 28/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,849.88
+39.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥435.11
-78.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.2B
Dividend Discount (DDM)
¥636.20
-68.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.9, r=10%, g=2%
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.