¥483.97
Above FV▼ -51.3% against the close used
Model range ¥25.61 – ¥828.83
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥25.61Fair value¥483.97Bull¥828.83
FairClose
52-week traded range
52W low ¥992.0052W high ¥1,021.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
UOKI CO.,LTD. closed at ¥993.00, 105.2% above the consensus fair value of ¥483.97 drawn from 9 valuation models.
Financial DNA score 29/100 — Weak. P/E of 81.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥828.83
-16.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥313.18
-68.5%
√(22.5 × EPS × BVPS)
EPS=12.16, BVPS=358.48 · outside Graham range (P/E 81.7, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥243.20
-75.5%
EPS × 20x (sector P/E)
EPS=12.16, Sector P/E=20x
Peter Lynch (PEG)
¥364.80
-63.3%
EPS × Growth% (PEG = 1 is fair)
EPS=12.16, g=30%
EV/EBITDA
¥392.68
-60.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=175.89M
Dividend Discount (DDM)
¥127.87
-87.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.03, r=10%, g=2%
Book Value (P/B)
¥25.61
-97.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=358.48, ROE=3.5%, g=3%, r=10%
Reverse DCF
¥993.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 26.3% | Historical: -38.8%
Margin of Safety
¥346.30
-65.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=461.74, 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.