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¥575.96Fair value¥1,945.26Bull¥3,047.40
FairClose
52-week traded range
52W low ¥1,463.0052W high ¥2,048.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Quest Co.,Ltd. closed at ¥1,659.00, 14.7% below the consensus fair value of ¥1,945.26 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 10.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,247.89
-24.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,233.63
+34.6%
√(22.5 × EPS × BVPS)
EPS=152.37, BVPS=1455.26
P/E Fair Value
¥3,047.40
+83.7%
EPS × 20x (sector P/E)
EPS=152.37, Sector P/E=20x
Peter Lynch (PEG)
¥575.96
-65.3%
EPS × Growth% (PEG = 1 is fair)
EPS=152.37, g=3.8%
EV/EBITDA
¥2,577.98
+55.4%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=1.14B
Dividend Discount (DDM)
¥968.81
-41.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.07, r=10%, g=3.8%
Book Value (P/B)
¥1,665.83
+0.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1455.26, ROE=10.9%, g=3.8%, r=10%
Reverse DCF
¥1,659.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: 3.8%
Margin of Safety
¥1,632.23
-1.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2176.31, 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.