T · 3294.T
e'grand Co.,Ltd
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Tokyo 101-0054
- Website
- e-grand.co.jp
Price · as of 2025-03-31
$4,850.00
Market cap 13.47B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,420.27 | -50.1% |
| Intrinsic Value(DCF) | $61,826.84 | +1,174.78% |
| Graham-Dodd Method(GD) | $1,396.10 | -71.21% |
| Graham Formula(GF) | $2,779.31 | -42.69% |
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 | $420.59 | $957.08 | $159,849.00 | $1,199.67 | $4,677.16 |
| 2015 | $442.29 | $779.49 | $40,413.10 | $941.77 | $2,389.92 |
| 2016 | $403.60 | $524.00 | $17,575.11 | $1,487.48 | $2,897.91 |
| 2017 | $481.49 | $1,332.89 | $2,281.85 | $1,019.87 | $1,806.23 |
| 2018 | $816.40 | $1,943.70 | $1,814.07 | $1,352.79 | $2,531.15 |
| 2019 | $467.97 | $1,468.79 | $0.00 | $894.45 | $0.00 |
| 2020 | $514.59 | $1,848.36 | $0.00 | $1,297.18 | $2,788.56 |
| 2021 | $831.16 | $1,603.47 | $312.02 | $1,459.99 | $1,063.10 |
| 2022 | $1,252.59 | $2,438.94 | $3,623.45 | $1,933.26 | $5,810.85 |
| 2023 | $1,279.66 | $2,794.90 | $2,603.89 | $1,977.79 | $5,168.09 |
| 2024 | $1,423.39 | $3,963.63 | $1,954.91 | $1,626.40 | $2,848.91 |
| 2025 | $1,494.88 | $2,420.27 | $2,482.51 | $1,396.10 | $2,779.31 |
AI valuation
Our deep-learning model estimates e'grand Co.,Ltd's (3294.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,420.27
- Current price
- $4,850.00
- AI upside
- -50.1%
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
$61,826.84
+1,174.78% upside
Graham-Dodd
$1,396.10
-71.21% upside
Graham Formula
$2,779.31
-42.69% upside
About e'grand Co.,Ltd
e'grand Co.,Ltd engages in the second-hand housing renovation activities in Japan. It also leases real estate properties. The company was founded in 1989 and is headquartered in Tokyo, Japan.
- CEO
- Koji Hayashida
- Employees
- 126
- Beta
- 0.24
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($61,826.84 ÷ $4,850.00) − 1 = +1,174.78% (DCF, example).