T · 3174.T
Happiness and D Co.,Ltd.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Tokyo 104-0061
- Website
- happiness-d.co.jp
Price · as of 2025-08-31
$562.00
Market cap 1.4B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $836.60 | +48.86% |
| Intrinsic Value(DCF) | $250.00 | -55.52% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $2,885.92 | +413.51% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $910.10 | ||||
| 2020 | $811.14 | $1,641.28 | $0.00 | $173.41 | $399.90 |
| 2021 | $863.20 | $2,676.28 | $0.00 | $261.03 | $0.00 |
| 2022 | $873.37 | $3,810.96 | $0.00 | $838.95 | $0.00 |
| 2023 | $867.03 | $2,847.56 | $0.00 | $0.00 | $0.00 |
| 2024 | $767.18 | $12,378.41 | $0.00 | $0.00 | $1,190.61 |
| 2025 | $625.00 | $836.60 | $0.00 | $0.00 | $2,885.92 |
AI valuation
Our deep-learning model estimates Happiness and D Co.,Ltd.'s (3174.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $836.60
- Current price
- $562.00
- AI upside
- +48.86%
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
$250.00
-55.52% upside
Graham-Dodd
—
— upside
Graham Formula
$2,885.92
+413.51% upside
About Happiness and D Co.,Ltd.
Happiness and D Co.,Ltd. operates and manages select shops under Happiness and GINZA Happiness names in shopping centers in Japan. It offers bags and wallets; watches; jewelry/accessories comprising rings, necklaces, bracelets, and earrings; and gift goods, including perfumes, sunglasses, ties/belts/cufflinks/tie bars, kitchen/interior goods, stationery/smoking tools, etc. The company also engages in the development of original brand products. It also offers the products through online stores. The company was founded in 1946 and is headquartered in Tokyo, Japan.
- CEO
- Satoshi Maehara
- Employees
- 359
- Beta
- -0.03
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($250.00 ÷ $562.00) − 1 = -55.52% (DCF, example).