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¥2,521.49Fair value¥5,180.26Bull¥7,837.34
FairClose
52-week traded range
52W low ¥3,135.0052W high ¥4,355.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
RAITO KOGYO CO.,LTD. closed at ¥3,760.00, 27.4% below the consensus fair value of ¥5,180.26 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 13.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,720.49
+25.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.7%, r=10%, tg=3%, n=10yr
Graham Number
¥3,723.93
-1.0%
√(22.5 × EPS × BVPS)
EPS=288.5, BVPS=2136.36 · outside Graham range (P/E 13, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥5,770.00
+53.5%
EPS × 20x (sector P/E)
EPS=288.5, Sector P/E=20x
Peter Lynch (PEG)
¥2,521.49
-32.9%
EPS × Growth% (PEG = 1 is fair)
EPS=288.5, g=8.7%
EV/EBITDA
¥6,687.12
+77.8%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=20.26B
Dividend Discount (DDM)
¥7,837.34
+108.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=145.14, r=10%, g=8%
Book Value (P/B)
¥4,272.73
+13.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2136.36, ROE=14%, g=6%, r=10%
Reverse DCF
¥3,760.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.3% | Historical: 8.7%
Margin of Safety
¥3,553.61
-5.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4738.14, 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.