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¥722.02Fair value¥3,045.82Bull¥4,853.52
FairClose
52-week traded range
52W low ¥1,775.0052W high ¥2,436.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HONYAKU Center Inc. closed at ¥2,151.00, 29.4% below the consensus fair value of ¥3,045.82 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 15.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,853.52
+125.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,544.50
+18.3%
√(22.5 × EPS × BVPS)
EPS=137.79, BVPS=2088.35
P/E Fair Value
¥2,755.80
+28.1%
EPS × 20x (sector P/E)
EPS=137.79, Sector P/E=20x
Peter Lynch (PEG)
¥722.02
-66.4%
EPS × Growth% (PEG = 1 is fair)
EPS=137.79, g=5.2%
EV/EBITDA
¥2,243.96
+4.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=753.95M
Dividend Discount (DDM)
¥1,785.38
-17.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=140.03, r=10%, g=2%
Book Value (P/B)
¥1,103.84
-48.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2088.35, ROE=6.7%, g=3%, r=10%
Reverse DCF
¥2,151.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: -5.2%
Margin of Safety
¥2,538.46
+18.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3384.61, 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.