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¥847.81Fair value¥2,488.28Bull¥4,153.63
FairClose
52-week traded range
52W low ¥1,310.0052W high ¥2,332.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
YONDENKO CORPORATION closed at ¥2,269.00, 8.8% below the consensus fair value of ¥2,488.28 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥847.81
-62.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,314.99
+2.0%
√(22.5 × EPS × BVPS)
EPS=158.51, BVPS=1502.65
P/E Fair Value
¥3,170.20
+39.7%
EPS × 20x (sector P/E)
EPS=158.51, Sector P/E=20x
Peter Lynch (PEG)
¥2,962.55
+30.6%
EPS × Growth% (PEG = 1 is fair)
EPS=158.51, g=18.7%
EV/EBITDA
¥3,977.82
+75.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.75B
Dividend Discount (DDM)
¥4,153.63
+83.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.92, r=10%, g=8%
Book Value (P/B)
¥1,878.31
-17.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1502.65, ROE=11%, g=6%, r=10%
Reverse DCF
¥2,269.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 18.7%
Margin of Safety
¥1,583.25
-30.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2111, 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.