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¥2,169.27Fair value¥5,746.09Bull¥8,859.76
FairClose
52-week traded range
52W low ¥1,966.6752W high ¥3,670.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAI-DAN CO.,LTD. closed at ¥2,653.00, 53.8% below the consensus fair value of ¥5,746.09 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 12.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,859.76
+234.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,169.27
-18.2%
√(22.5 × EPS × BVPS)
EPS=207.33, BVPS=1008.75 · outside Graham range (P/E 12.8, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥4,146.60
+56.3%
EPS × 20x (sector P/E)
EPS=207.33, Sector P/E=20x
Peter Lynch (PEG)
¥6,219.90
+134.4%
EPS × Growth% (PEG = 1 is fair)
EPS=207.33, g=30%
EV/EBITDA
¥4,978.20
+87.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=35.91B
Dividend Discount (DDM)
¥7,449.62
+180.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=137.96, r=10%, g=8%
Book Value (P/B)
¥4,161.07
+56.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1008.75, ROE=22.5%, g=6%, r=10%
Reverse DCF
¥2,653.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 46.7%
Margin of Safety
¥3,793.91
+43.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5058.54, 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.