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¥4,620.55Fair value¥5,825.75Bull¥13,699.50
FairClose
52-week traded range
52W low ¥1,957.0052W high ¥3,330.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hokuryo Co.,Ltd. closed at ¥2,161.00, 62.9% below the consensus fair value of ¥5,825.75 drawn from 9 valuation models.
Financial DNA score 92/100 — Exceptional. P/E of 4.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,573.35
+343.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,620.55
+113.8%
√(22.5 × EPS × BVPS)
EPS=456.65, BVPS=2077.88
P/E Fair Value
¥9,133.00
+322.6%
EPS × 20x (sector P/E)
EPS=456.65, Sector P/E=20x
Peter Lynch (PEG)
¥13,699.50
+533.9%
EPS × Growth% (PEG = 1 is fair)
EPS=456.65, g=30%
EV/EBITDA
¥12,945.24
+499.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.13B
Dividend Discount (DDM)
¥7,024.98
+225.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.09, r=10%, g=8%
Book Value (P/B)
¥9,558.27
+342.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2077.88, ROE=24.4%, g=6%, r=10%
Reverse DCF
¥2,161.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 34.2%
Margin of Safety
¥5,831.73
+169.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7775.63, 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.