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¥690.31Fair value¥5,418.80Bull¥6,868.80
FairClose
52-week traded range
52W low ¥3,195.0052W high ¥5,760.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
WAKACHIKU CONSTRUCTION CO.,LTD. closed at ¥3,580.00, 33.9% below the consensus fair value of ¥5,418.80 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,436.94
+79.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥5,738.77
+60.3%
√(22.5 × EPS × BVPS)
EPS=343.44, BVPS=4261.9
P/E Fair Value
¥6,868.80
+91.9%
EPS × 20x (sector P/E)
EPS=343.44, Sector P/E=20x
Peter Lynch (PEG)
¥690.31
-80.7%
EPS × Growth% (PEG = 1 is fair)
EPS=343.44, g=2%
EV/EBITDA
¥4,202.13
+17.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=7.49B
Dividend Discount (DDM)
¥1,720.82
-51.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=134.97, r=10%, g=2%
Book Value (P/B)
¥3,348.64
-6.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4261.9, ROE=8.5%, g=3%, r=10%
Reverse DCF
¥3,580.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: -2%
Margin of Safety
¥4,761.13
+33.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6348.17, 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.