EIWA CORPORATION

9857 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥2,580.00
-0.12%
Delayed · cached 15 min

Fair value analysis

9857
EIWA CORPORATION
Consumer DiscretionaryWholesale Trade
¥2,580.00
Close used for this calculation
¥6,332.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability15/25
Returns18/25
Balance Sheet10/25
Efficiency25/25
Growth22/25
Strong
Quality radar
68Prof.15/25Ret.18/25Eff.25/25B.Sht10/25Growth22/25

Consensus fair value

¥6,332.47
Below FV
▲ +145.4% against the close used
Model range ¥4,140.00 – ¥8,707.39
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¥4,140.00Fair value¥6,332.47Bull¥8,707.39
FairClose
52-week traded range
52W low ¥2,300.0052W high ¥2,785.00

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

Valuation summary

Trading below the consensus fair value

EIWA CORPORATION closed at ¥2,580.00, 59.3% below the consensus fair value of ¥6,332.47 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,492.81
+151.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,698.93
+82.1%
√(22.5 × EPS × BVPS)
EPS=327.11, BVPS=3000
P/E Fair Value
¥6,542.20
+153.6%
EPS × 20x (sector P/E)
EPS=327.11, Sector P/E=20x
Peter Lynch (PEG)
¥5,894.52
+128.5%
EPS × Growth% (PEG = 1 is fair)
EPS=327.11, g=18%
EV/EBITDA
¥8,707.39
+237.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.07B
Dividend Discount (DDM)
¥5,182.70
+100.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=95.98, r=10%, g=8%
Book Value (P/B)
¥4,140.00
+60.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3000, ROE=11.5%, g=6%, r=10%
Reverse DCF
¥2,580.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.7% | Historical: 18%
Margin of Safety
¥4,433.49
+71.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5911.31, 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.