Maruken Lease Co.,Ltd.

9763 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,278.00
+0.63%
Delayed · cached 15 min

Fair value analysis

9763
Maruken Lease Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥1,278.00
Close used for this calculation
¥2,289.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability13/25
Returns13/25
Balance Sheet3/25
Efficiency25/25
Growth16/25
Good
Quality radar
54Prof.13/25Ret.13/25Eff.25/25B.Sht3/25Growth16/25

Consensus fair value

¥2,289.16
Below FV
▲ +79.1% against the close used
Model range ¥858.36 – ¥8,261.34
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¥858.36Fair value¥2,289.16Bull¥8,261.34
FairClose
52-week traded range
52W low ¥1,085.0052W high ¥1,666.67

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

Valuation summary

Trading below the consensus fair value

Maruken Lease Co.,Ltd. closed at ¥1,278.00, 44.2% below the consensus fair value of ¥2,289.16 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 8.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,664.32
+108.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,476.40
+93.8%
√(22.5 × EPS × BVPS)
EPS=142.89, BVPS=1907.46
P/E Fair Value
¥2,857.80
+123.6%
EPS × 20x (sector P/E)
EPS=142.89, Sector P/E=20x
Peter Lynch (PEG)
¥1,130.26
-11.6%
EPS × Growth% (PEG = 1 is fair)
EPS=142.89, g=7.9%
EV/EBITDA
¥1,969.63
+54.1%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=1.83B
Dividend Discount (DDM)
¥8,261.34
+546.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=160.01, r=10%, g=7.9%
Book Value (P/B)
¥858.36
-32.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1907.46, ROE=7.8%, g=6%, r=10%
Reverse DCF
¥1,278.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.9% | Historical: 7.9%
Margin of Safety
¥1,999.63
+56.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2666.17, 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.