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¥540.79Fair value¥1,404.73Bull¥1,931.40
FairClose
52-week traded range
52W low ¥910.0052W high ¥1,262.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Faber Company Inc. closed at ¥921.00, 34.4% below the consensus fair value of ¥1,404.73 drawn from 9 valuation models.
Financial DNA score 79/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,223.28
+32.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,374.01
+49.2%
√(22.5 × EPS × BVPS)
EPS=96.57, BVPS=868.87
P/E Fair Value
¥1,931.40
+109.7%
EPS × 20x (sector P/E)
EPS=96.57, Sector P/E=20x
Peter Lynch (PEG)
¥540.79
-41.3%
EPS × Growth% (PEG = 1 is fair)
EPS=96.57, g=5.6%
EV/EBITDA
¥1,773.59
+92.6%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=378.72M
Dividend Discount (DDM)
¥720.59
-21.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.02, r=10%, g=5.6%
Book Value (P/B)
¥1,216.42
+32.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=868.87, ROE=11.8%, g=5.6%, r=10%
Reverse DCF
¥921.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 5.6%
Margin of Safety
¥1,132.17
+22.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1509.56, 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.