DAIMARU ENAWIN Co.,Ltd.

9818 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,540.00
-0.32%
Delayed · cached 15 min

Fair value analysis

9818
DAIMARU ENAWIN Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥1,540.00
Close used for this calculation
¥2,038.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability11/25
Returns15/25
Balance Sheet19/25
Efficiency23/25
Growth14/25
Strong
Quality radar
68Prof.11/25Ret.15/25Eff.23/25B.Sht19/25Growth14/25

Consensus fair value

¥2,038.70
Below FV
▲ +32.4% against the close used
Model range ¥104.05 – ¥4,569.12
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¥104.05Fair value¥2,038.70Bull¥4,569.12
FairClose
52-week traded range
52W low ¥1,447.0052W high ¥2,400.00

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

Valuation summary

Trading below the consensus fair value

DAIMARU ENAWIN Co.,Ltd. closed at ¥1,540.00, 24.5% below the consensus fair value of ¥2,038.70 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 12.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥735.71
-52.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.2%, r=10%, tg=3%, n=10yr
Graham Number
¥2,420.95
+57.2%
√(22.5 × EPS × BVPS)
EPS=125.17, BVPS=2081.08
P/E Fair Value
¥2,503.40
+62.6%
EPS × 20x (sector P/E)
EPS=125.17, Sector P/E=20x
Peter Lynch (PEG)
¥773.55
-49.8%
EPS × Growth% (PEG = 1 is fair)
EPS=125.17, g=6.2%
EV/EBITDA
¥4,569.12
+196.7%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=2.73B
Dividend Discount (DDM)
¥804.74
-47.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=28.95, r=10%, g=6.2%
Book Value (P/B)
¥104.05
-93.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2081.08, ROE=6.2%, g=6%, r=10%
Reverse DCF
¥1,540.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.6% | Historical: 6.2%
Margin of Safety
¥1,415.01
-8.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1886.69, 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.