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¥1,056.65Fair value¥3,169.16Bull¥5,857.08
FairClose
52-week traded range
52W low ¥1,305.0052W high ¥1,955.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MATSUI CONSTRUCTION CO.,LTD. closed at ¥1,429.00, 54.9% below the consensus fair value of ¥3,169.16 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,857.08
+309.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,622.49
+83.5%
√(22.5 × EPS × BVPS)
EPS=151.87, BVPS=2012.68
P/E Fair Value
¥3,037.40
+112.6%
EPS × 20x (sector P/E)
EPS=151.87, Sector P/E=20x
Peter Lynch (PEG)
¥3,769.41
+163.8%
EPS × Growth% (PEG = 1 is fair)
EPS=151.87, g=24.8%
EV/EBITDA
¥3,875.51
+171.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.17B
Dividend Discount (DDM)
¥4,213.26
+194.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=78.02, r=10%, g=8%
Book Value (P/B)
¥1,056.65
-26.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2012.68, ROE=8.1%, g=6%, r=10%
Reverse DCF
¥1,429.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 24.8%
Margin of Safety
¥2,879.24
+101.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3838.99, 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.