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¥5,394.60Fair value¥9,217.99Bull¥14,952.12
FairClose
52-week traded range
52W low ¥2,810.0052W high ¥4,005.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MEGMILK SNOW BRAND Co.,Ltd. closed at ¥3,700.00, 59.9% below the consensus fair value of ¥9,217.99 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥10,417.16
+181.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,817.63
+84.3%
√(22.5 × EPS × BVPS)
EPS=524.82, BVPS=3936.17
P/E Fair Value
¥10,496.40
+183.7%
EPS × 20x (sector P/E)
EPS=524.82, Sector P/E=20x
Peter Lynch (PEG)
¥14,952.12
+304.1%
EPS × Growth% (PEG = 1 is fair)
EPS=524.82, g=28.5%
EV/EBITDA
¥9,608.85
+159.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=35.75B
Dividend Discount (DDM)
¥5,394.60
+45.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.9, r=10%, g=8%
Book Value (P/B)
¥7,478.72
+102.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3936.17, ROE=13.6%, g=6%, r=10%
Reverse DCF
¥3,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.3% | Historical: 28.5%
Margin of Safety
¥6,932.80
+87.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9243.73, 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.