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¥2,018.06Fair value¥3,247.06Bull¥4,841.37
FairClose
52-week traded range
52W low ¥995.0052W high ¥1,472.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FEED ONE CO.,LTD. closed at ¥1,453.00, 55.3% below the consensus fair value of ¥3,247.06 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 8.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,309.23
+127.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,460.92
+69.4%
√(22.5 × EPS × BVPS)
EPS=166.72, BVPS=1614.44
P/E Fair Value
¥3,334.40
+129.5%
EPS × 20x (sector P/E)
EPS=166.72, Sector P/E=20x
Peter Lynch (PEG)
¥2,484.13
+71.0%
EPS × Growth% (PEG = 1 is fair)
EPS=166.72, g=14.9%
EV/EBITDA
¥4,841.37
+233.2%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=12.02B
Dividend Discount (DDM)
¥2,455.86
+69.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.48, r=10%, g=8%
Book Value (P/B)
¥2,018.06
+38.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1614.44, ROE=11%, g=6%, r=10%
Reverse DCF
¥1,453.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 14.9%
Margin of Safety
¥2,276.14
+56.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3034.85, 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.