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¥382.84Fair value¥1,806.85Bull¥3,914.12
FairClose
52-week traded range
52W low ¥684.0052W high ¥1,022.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hayashikane Sangyo Co.,Ltd. closed at ¥890.00, 50.7% below the consensus fair value of ¥1,806.85 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 5.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥382.84
-57.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,387.41
+168.2%
√(22.5 × EPS × BVPS)
EPS=153.7, BVPS=1648.15
P/E Fair Value
¥3,074.00
+245.4%
EPS × 20x (sector P/E)
EPS=153.7, Sector P/E=20x
Peter Lynch (PEG)
¥2,436.15
+173.7%
EPS × Growth% (PEG = 1 is fair)
EPS=153.7, g=15.9%
EV/EBITDA
¥3,914.12
+339.8%
(EBITDA × 17.9x − Net Debt) ÷ Shares
EBITDA=2.16B
Dividend Discount (DDM)
¥2,321.30
+160.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.99, r=10%, g=8%
Book Value (P/B)
¥1,689.35
+89.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1648.15, ROE=10.1%, g=6%, r=10%
Reverse DCF
¥890.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 15.9%
Margin of Safety
¥1,461.06
+64.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1948.08, 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.