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¥2,363.91Fair value¥3,397.42Bull¥4,323.56
FairClose
52-week traded range
52W low ¥1,624.0052W high ¥2,189.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HAZAMA ANDO CORPORATION closed at ¥1,862.00, 45.2% below the consensus fair value of ¥3,397.42 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,279.56
+76.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,382.47
+28.0%
√(22.5 × EPS × BVPS)
EPS=189.68, BVPS=1330
P/E Fair Value
¥3,793.60
+103.7%
EPS × 20x (sector P/E)
EPS=189.68, Sector P/E=20x
Peter Lynch (PEG)
¥2,636.55
+41.6%
EPS × Growth% (PEG = 1 is fair)
EPS=189.68, g=13.9%
EV/EBITDA
¥3,853.50
+107.0%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=37.28B
Dividend Discount (DDM)
¥4,323.56
+132.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.07, r=10%, g=8%
Book Value (P/B)
¥3,225.25
+73.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1330, ROE=15.7%, g=6%, r=10%
Reverse DCF
¥1,862.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 13.9%
Margin of Safety
¥2,363.91
+27.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3151.88, 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.