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¥1,899.62Fair value¥4,053.71Bull¥8,527.02
FairClose
52-week traded range
52W low ¥2,759.0052W high ¥3,020.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AEON KYUSHU CO.,LTD. closed at ¥2,792.00, 31.1% below the consensus fair value of ¥4,053.71 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 16.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,473.58
+24.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,637.79
-5.5%
√(22.5 × EPS × BVPS)
EPS=175, BVPS=1767.09 · outside Graham range (P/E 16, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥3,500.00
+25.4%
EPS × 20x (sector P/E)
EPS=175, Sector P/E=20x
Peter Lynch (PEG)
¥3,704.75
+32.7%
EPS × Growth% (PEG = 1 is fair)
EPS=175, g=21.2%
EV/EBITDA
¥8,527.02
+205.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=18.22B
Dividend Discount (DDM)
¥2,698.75
-3.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.98, r=10%, g=8%
Book Value (P/B)
¥1,899.62
-32.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1767.09, ROE=10.3%, g=6%, r=10%
Reverse DCF
¥2,792.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 21.2%
Margin of Safety
¥2,402.84
-13.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3203.79, 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.