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¥34.23Fair value¥482.28Bull¥683.32
FairClose
52-week traded range
52W low ¥310.0052W high ¥379.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Aoba-BBT,Inc. closed at ¥361.00, 25.1% below the consensus fair value of ¥482.28 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 16.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥591.28
+63.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.5%, r=10%, tg=3%, n=10yr
Graham Number
¥423.80
+17.4%
√(22.5 × EPS × BVPS)
EPS=21.67, BVPS=368.37
P/E Fair Value
¥433.40
+20.1%
EPS × 20x (sector P/E)
EPS=21.67, Sector P/E=20x
Peter Lynch (PEG)
¥118.75
-67.1%
EPS × Growth% (PEG = 1 is fair)
EPS=21.67, g=5.5%
EV/EBITDA
¥683.32
+89.3%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=684.05M
Dividend Discount (DDM)
¥256.94
-28.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.01, r=10%, g=5.5%
Book Value (P/B)
¥34.23
-90.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=368.37, ROE=5.9%, g=5.5%, r=10%
Reverse DCF
¥361.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 5.5%
Margin of Safety
¥362.12
+0.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=482.83, 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.