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¥2,502.85Fair value¥4,043.36Bull¥6,485.37
FairClose
52-week traded range
52W low ¥1,725.0052W high ¥3,535.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PS Construction Co.,Ltd. closed at ¥2,137.00, 47.1% below the consensus fair value of ¥4,043.36 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 10.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,956.50
+85.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,502.85
+17.1%
√(22.5 × EPS × BVPS)
EPS=199.33, BVPS=1396.73
P/E Fair Value
¥3,986.60
+86.6%
EPS × 20x (sector P/E)
EPS=199.33, Sector P/E=20x
Peter Lynch (PEG)
¥3,932.78
+84.0%
EPS × Growth% (PEG = 1 is fair)
EPS=199.33, g=19.7%
EV/EBITDA
¥4,864.52
+127.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=14.04B
Dividend Discount (DDM)
¥6,485.37
+203.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=120.1, r=10%, g=8%
Book Value (P/B)
¥3,177.57
+48.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1396.73, ROE=15.1%, g=6%, r=10%
Reverse DCF
¥2,137.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.3% | Historical: 19.7%
Margin of Safety
¥2,611.49
+22.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3481.98, 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.