AUTOBACS SEVEN CO.,LTD.

9832 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥1,579.00
+1.09%
Delayed · cached 15 min

Fair value analysis

9832
AUTOBACS SEVEN CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥1,579.00
Close used for this calculation
¥1,749.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability9/25
Returns13/25
Balance Sheet13/25
Efficiency20/25
Growth11/25
Good
Quality radar
55Prof.9/25Ret.13/25Eff.20/25B.Sht13/25Growth11/25

Consensus fair value

¥1,749.11
Near FV
▲ +10.8% against the close used
Model range ¥476.63 – ¥2,654.45
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¥476.63Fair value¥1,749.11Bull¥2,654.45
FairClose
52-week traded range
52W low ¥1,442.0052W high ¥1,777.00

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

Valuation summary

Trading close to the consensus fair value

AUTOBACS SEVEN CO.,LTD. closed at ¥1,579.00, 9.7% below the consensus fair value of ¥1,749.11 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 14.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,628.41
+3.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.5%, r=10%, tg=3%, n=10yr
Graham Number
¥2,038.04
+29.1%
√(22.5 × EPS × BVPS)
EPS=106.39, BVPS=1735.16
P/E Fair Value
¥2,127.80
+34.8%
EPS × 20x (sector P/E)
EPS=106.39, Sector P/E=20x
Peter Lynch (PEG)
¥476.63
-69.8%
EPS × Growth% (PEG = 1 is fair)
EPS=106.39, g=4.5%
EV/EBITDA
¥2,654.45
+68.1%
(EBITDA × 12.2x − Net Debt) ÷ Shares
EBITDA=20.18B
Dividend Discount (DDM)
¥1,135.69
-28.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60, r=10%, g=4.5%
Book Value (P/B)
¥540.67
-65.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1735.16, ROE=6.2%, g=4.5%, r=10%
Reverse DCF
¥1,579.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 4.5%
Margin of Safety
¥1,448.56
-8.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1931.42, 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.