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¥752.68Fair value¥2,287.53Bull¥3,514.30
FairClose
52-week traded range
52W low ¥1,570.0052W high ¥2,038.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MEISEI INDUSTRIAL Co.,Ltd. closed at ¥1,686.00, 26.3% below the consensus fair value of ¥2,287.53 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 14.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,548.85
+51.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,990.01
+18.0%
√(22.5 × EPS × BVPS)
EPS=116.92, BVPS=1505.36
P/E Fair Value
¥2,338.40
+38.7%
EPS × 20x (sector P/E)
EPS=116.92, Sector P/E=20x
Peter Lynch (PEG)
¥1,135.29
-32.7%
EPS × Growth% (PEG = 1 is fair)
EPS=116.92, g=9.7%
EV/EBITDA
¥2,728.65
+61.8%
(EBITDA × 14.9x − Net Debt) ÷ Shares
EBITDA=8.64B
Dividend Discount (DDM)
¥3,514.30
+108.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.08, r=10%, g=8%
Book Value (P/B)
¥752.68
-55.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1505.36, ROE=8%, g=6%, r=10%
Reverse DCF
¥1,686.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: 9.7%
Margin of Safety
¥1,719.32
+2.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2292.42, 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.