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¥275.90Fair value¥2,737.03Bull¥3,883.69
FairClose
52-week traded range
52W low ¥2,241.0052W high ¥2,915.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Prima Meat Packers,Ltd. closed at ¥2,390.00, 12.7% below the consensus fair value of ¥2,737.03 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 26.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,581.64
+49.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,226.69
-6.8%
√(22.5 × EPS × BVPS)
EPS=91.28, BVPS=2414.14 · outside Graham range (P/E 26.2, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
¥1,825.60
-23.6%
EPS × 20x (sector P/E)
EPS=91.28, Sector P/E=20x
Peter Lynch (PEG)
¥1,561.80
-34.7%
EPS × Growth% (PEG = 1 is fair)
EPS=91.28, g=17.1%
EV/EBITDA
¥3,883.69
+62.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=20.94B
Dividend Discount (DDM)
¥1,020.83
-57.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.07, r=10%, g=2%
Book Value (P/B)
¥275.90
-88.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2414.14, ROE=3.8%, g=3%, r=10%
Reverse DCF
¥2,390.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.8% | Historical: -17.1%
Margin of Safety
¥1,908.48
-20.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2544.64, 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.