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¥1,980.67Fair value¥3,160.70Bull¥3,962.51
FairClose
52-week traded range
52W low ¥2,096.0052W high ¥3,710.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
MEITO CO.,LTD. closed at ¥3,390.00, 7.3% above the consensus fair value of ¥3,160.70 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 18.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,636.54
+7.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,962.51
+16.9%
√(22.5 × EPS × BVPS)
EPS=183.21, BVPS=3808.99
P/E Fair Value
¥3,664.20
+8.1%
EPS × 20x (sector P/E)
EPS=183.21, Sector P/E=20x
Peter Lynch (PEG)
¥2,564.94
-24.3%
EPS × Growth% (PEG = 1 is fair)
EPS=183.21, g=14%
EV/EBITDA
¥2,300.07
-32.2%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=3.22B
Dividend Discount (DDM)
¥2,965.57
-12.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.92, r=10%, g=8%
Book Value (P/B)
¥1,980.67
-41.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3808.99, ROE=5.2%, g=6%, r=10%
Reverse DCF
¥3,390.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: 14%
Margin of Safety
¥2,815.81
-16.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3754.42, 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.