INNOTECH CORPORATION

9880 TSE Technology Electric Appliances
TSE Prime
¥3,350.00
-0.89%
Delayed · cached 15 min

Fair value analysis

9880
INNOTECH CORPORATION
TechnologyElectric Appliances
¥3,350.00
Close used for this calculation
¥5,478.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability17/25
Returns14/25
Balance Sheet16/25
Efficiency25/25
Growth22/25
Strong
Quality radar
72Prof.17/25Ret.14/25Eff.25/25B.Sht16/25Growth22/25

Consensus fair value

¥5,478.77
Below FV
▲ +63.5% against the close used
Model range ¥3,829.38 – ¥6,747.57
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¥3,829.38Fair value¥5,478.77Bull¥6,747.57
FairClose
52-week traded range
52W low ¥1,555.0052W high ¥4,585.00

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

Valuation summary

Trading below the consensus fair value

INNOTECH CORPORATION closed at ¥3,350.00, 38.9% below the consensus fair value of ¥5,478.77 drawn from 9 valuation models.

Financial DNA score 72/100 — Strong. P/E of 10.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,967.75
+48.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,945.95
+17.8%
√(22.5 × EPS × BVPS)
EPS=320.19, BVPS=2161.29
P/E Fair Value
¥6,403.80
+91.2%
EPS × 20x (sector P/E)
EPS=320.19, Sector P/E=20x
Peter Lynch (PEG)
¥5,443.23
+62.5%
EPS × Growth% (PEG = 1 is fair)
EPS=320.19, g=17%
EV/EBITDA
¥5,832.79
+74.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.4B
Dividend Discount (DDM)
¥6,747.57
+101.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=124.96, r=10%, g=8%
Book Value (P/B)
¥5,349.19
+59.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2161.29, ROE=15.9%, g=6%, r=10%
Reverse DCF
¥3,350.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: 17%
Margin of Safety
¥3,829.38
+14.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5105.83, 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.