T · 2764.T
Hiramatsu Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Tokyo 150-0013
- Website
- hiramatsu.co.jp
Price · as of 2025-03-31
$143.00
Market cap 11.09B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $239.74 | +67.65% |
| Intrinsic Value(DCF) | $89.97 | -37.08% |
| Graham-Dodd Method(GD) | $191.91 | +34.2% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $58.64 | $163.03 | |||
| 2012 | $140.35 | $313.12 | |||
| 2013 | |||||
| 2014 | |||||
| 2015 | $603.09 | $110.31 | $150.59 | $466.82 | |
| 2016 | $618.17 | $780.26 | $83.62 | $94.29 | $508.77 |
| 2017 | $636.79 | $748.30 | $82.20 | $12.85 | $178.85 |
| 2018 | $501.01 | $575.44 | $235.51 | $130.09 | $235.91 |
| 2019 | $335.39 | $301.97 | $185.76 | $183.23 | $4.15 |
| 2020 | $189.00 | $238.07 | $120.80 | $0.00 | $47.61 |
| 2021 | $224.00 | $200.04 | $0.00 | $0.00 | $2,532.49 |
| 2022 | $200.00 | $287.50 | $7.00 | $0.00 | $0.00 |
| 2023 | $265.00 | $307.42 | $0.04 | $0.00 | $0.00 |
| 2024 | $212.00 | $470.19 | $376.69 | $50.72 | $0.00 |
| 2025 | $137.00 | $239.74 | $58.97 | $191.91 | $0.00 |
AI valuation
Our deep-learning model estimates Hiramatsu Inc.'s (2764.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $239.74
- Current price
- $143.00
- AI upside
- +67.65%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$89.97
-37.08% upside
Graham-Dodd
$191.91
+34.2% upside
Graham Formula
—
— upside
About Hiramatsu Inc.
Hiramatsu Inc. operates and manages cafes, restaurants, and hotels in Japan. The company was formerly known as Hiramatsu-Tei Ltd. and changed its name to Hiramatsu Inc. in December 1994. Hiramatsu Inc. was founded in 1982 and is headquartered in Tokyo, Japan.
- CEO
- Kazuyasu Misu
- Employees
- 703
- Beta
- 0.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($89.97 ÷ $143.00) − 1 = -37.08% (DCF, example).