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¥1,700.74Fair value¥3,256.23Bull¥5,333.79
FairClose
52-week traded range
52W low ¥1,780.0052W high ¥3,085.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HARD OFF CORPORATION Co.,Ltd. closed at ¥2,501.00, 23.2% below the consensus fair value of ¥3,256.23 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 13.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,700.74
-32.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,434.73
-2.6%
√(22.5 × EPS × BVPS)
EPS=181.19, BVPS=1454.07 · outside Graham range (P/E 13.8, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥3,623.80
+44.9%
EPS × 20x (sector P/E)
EPS=181.19, Sector P/E=20x
Peter Lynch (PEG)
¥4,475.39
+78.9%
EPS × Growth% (PEG = 1 is fair)
EPS=181.19, g=24.7%
EV/EBITDA
¥5,333.79
+113.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.43B
Dividend Discount (DDM)
¥4,591.84
+83.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=85.03, r=10%, g=8%
Book Value (P/B)
¥2,580.97
+3.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1454.07, ROE=13.1%, g=6%, r=10%
Reverse DCF
¥2,501.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 24.7%
Margin of Safety
¥1,939.82
-22.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2586.42, 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.