INABA DENKISANGYO CO.,LTD.

9934 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥3,059.00
+0.92%
Delayed · cached 15 min

Fair value analysis

9934
INABA DENKISANGYO CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥3,059.00
Close used for this calculation
¥4,106.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability17/25
Returns11/25
Balance Sheet18/25
Efficiency20/25
Growth22/25
Strong
Quality radar
66Prof.17/25Ret.11/25Eff.20/25B.Sht18/25Growth22/25

Consensus fair value

¥4,106.66
Below FV
▲ +34.2% against the close used
Model range ¥2,736.00 – ¥6,475.29
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¥2,736.00Fair value¥4,106.66Bull¥6,475.29
FairClose
52-week traded range
52W low ¥2,039.0052W high ¥3,161.00

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

Valuation summary

Trading below the consensus fair value

INABA DENKISANGYO CO.,LTD. closed at ¥3,059.00, 25.5% below the consensus fair value of ¥4,106.66 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 14.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,902.43
+27.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,871.77
-6.1%
√(22.5 × EPS × BVPS)
EPS=208.49, BVPS=1758.05 · outside Graham range (P/E 14.7, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥4,169.80
+36.3%
EPS × 20x (sector P/E)
EPS=208.49, Sector P/E=20x
Peter Lynch (PEG)
¥3,659.00
+19.6%
EPS × Growth% (PEG = 1 is fair)
EPS=208.49, g=17.6%
EV/EBITDA
¥5,083.66
+66.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=31.74B
Dividend Discount (DDM)
¥6,475.29
+111.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=119.91, r=10%, g=8%
Book Value (P/B)
¥2,944.73
-3.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1758.05, ROE=12.7%, g=6%, r=10%
Reverse DCF
¥3,059.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3% | Historical: 17.6%
Margin of Safety
¥2,736.00
-10.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3648, 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.