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¥1,074.91Fair value¥2,407.55Bull¥3,234.60
FairClose
52-week traded range
52W low ¥901.0052W high ¥1,229.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CROSS CAT CO.,LTD. closed at ¥1,028.00, 57.3% below the consensus fair value of ¥2,407.55 drawn from 9 valuation models.
Financial DNA score 81/100 — Exceptional. 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
¥3,234.60
+214.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,074.91
+4.6%
√(22.5 × EPS × BVPS)
EPS=107.9, BVPS=475.93
P/E Fair Value
¥2,158.00
+109.9%
EPS × 20x (sector P/E)
EPS=107.9, Sector P/E=20x
Peter Lynch (PEG)
¥2,000.47
+94.6%
EPS × Growth% (PEG = 1 is fair)
EPS=107.9, g=18.5%
EV/EBITDA
¥2,706.30
+163.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.14B
Dividend Discount (DDM)
¥1,998.43
+94.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=37.01, r=10%, g=8%
Book Value (P/B)
¥2,165.46
+110.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=475.93, ROE=24.2%, g=6%, r=10%
Reverse DCF
¥1,028.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 18.5%
Margin of Safety
¥1,616.88
+57.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2155.84, 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.