ARCLANDS CORPORATION

9842 TSE Consumer Discretionary Retail Trade
TSE Prime
¥1,861.00
-1.17%
Delayed · cached 15 min

Fair value analysis

9842
ARCLANDS CORPORATION
Consumer DiscretionaryRetail Trade
¥1,861.00
Close used for this calculation
¥1,811.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability12/25
Returns15/25
Balance Sheet7/25
Efficiency18/25
Growth12/25
Good
Quality radar
52Prof.12/25Ret.15/25Eff.18/25B.Sht7/25Growth12/25

Consensus fair value

¥1,811.88
Near FV
▼ -2.6% against the close used
Model range ¥510.15 – ¥2,925.88
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¥510.15Fair value¥1,811.88Bull¥2,925.88
FairClose
52-week traded range
52W low ¥1,749.0052W high ¥2,044.00

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

Valuation summary

Trading close to the consensus fair value

ARCLANDS CORPORATION closed at ¥1,861.00, 2.7% above the consensus fair value of ¥1,811.88 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 14.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥892.32
-52.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,426.73
+30.4%
√(22.5 × EPS × BVPS)
EPS=129.39, BVPS=2022.83
P/E Fair Value
¥2,587.80
+39.1%
EPS × 20x (sector P/E)
EPS=129.39, Sector P/E=20x
Peter Lynch (PEG)
¥2,094.82
+12.6%
EPS × Growth% (PEG = 1 is fair)
EPS=129.39, g=16.2%
EV/EBITDA
¥2,925.88
+57.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=26.56B
Dividend Discount (DDM)
¥510.15
-72.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.01, r=10%, g=2%
Book Value (P/B)
¥1,011.41
-45.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2022.83, ROE=6.5%, g=3%, r=10%
Reverse DCF
¥1,861.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: -16.2%
Margin of Safety
¥1,476.71
-20.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1968.95, 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.