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¥2,853.13Fair value¥4,351.13Bull¥6,491.36
FairClose
52-week traded range
52W low ¥1,788.0052W high ¥2,179.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HOKUTO CORPORATION closed at ¥2,075.00, 52.3% below the consensus fair value of ¥4,351.13 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,742.25
+80.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,232.73
+55.8%
√(22.5 × EPS × BVPS)
EPS=223.84, BVPS=2075
P/E Fair Value
¥4,476.80
+115.7%
EPS × 20x (sector P/E)
EPS=223.84, Sector P/E=20x
Peter Lynch (PEG)
¥6,491.36
+212.8%
EPS × Growth% (PEG = 1 is fair)
EPS=223.84, g=29%
EV/EBITDA
¥6,487.88
+212.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.19B
Dividend Discount (DDM)
¥2,969.32
+43.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.99, r=10%, g=8%
Book Value (P/B)
¥2,853.13
+37.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2075, ROE=11.5%, g=6%, r=10%
Reverse DCF
¥2,075.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: 29%
Margin of Safety
¥2,862.94
+38.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3817.26, 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.