VALOR HOLDINGS CO.,LTD.

9956 TSE Consumer Discretionary Retail Trade
TSE Prime
¥3,245.00
+1.09%
Delayed · cached 15 min

Fair value analysis

9956
VALOR HOLDINGS CO.,LTD.
Consumer DiscretionaryRetail Trade
¥3,245.00
Close used for this calculation
¥4,695.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability15/25
Returns15/25
Balance Sheet7/25
Efficiency23/25
Growth20/25
Good
Quality radar
60Prof.15/25Ret.15/25Eff.23/25B.Sht7/25Growth20/25

Consensus fair value

¥4,695.27
Below FV
▲ +44.7% against the close used
Model range ¥2,821.74 – ¥16,421.56
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¥2,821.74Fair value¥4,695.27Bull¥16,421.56
FairClose
52-week traded range
52W low ¥2,752.0052W high ¥3,935.00

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

Valuation summary

Trading below the consensus fair value

VALOR HOLDINGS CO.,LTD. closed at ¥3,245.00, 30.9% below the consensus fair value of ¥4,695.27 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 10.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,022.49
+24.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,982.47
+53.5%
√(22.5 × EPS × BVPS)
EPS=312.81, BVPS=3527.17
P/E Fair Value
¥6,256.20
+92.8%
EPS × 20x (sector P/E)
EPS=312.81, Sector P/E=20x
Peter Lynch (PEG)
¥5,089.42
+56.8%
EPS × Growth% (PEG = 1 is fair)
EPS=312.81, g=16.3%
EV/EBITDA
¥16,421.56
+406.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=53.67B
Dividend Discount (DDM)
¥3,995.24
+23.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=73.99, r=10%, g=8%
Book Value (P/B)
¥2,821.74
-13.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3527.17, ROE=9.2%, g=6%, r=10%
Reverse DCF
¥3,245.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 16.3%
Margin of Safety
¥3,815.29
+17.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5087.05, 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.