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¥3,769.74Fair value¥9,158.03Bull¥12,560.33
FairClose
52-week traded range
52W low ¥3,595.0052W high ¥5,160.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HALOWS CO.,LTD. closed at ¥3,900.00, 57.4% below the consensus fair value of ¥9,158.03 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥12,560.33
+222.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,875.25
+50.6%
√(22.5 × EPS × BVPS)
EPS=420.91, BVPS=3644.86
P/E Fair Value
¥8,418.20
+115.9%
EPS × 20x (sector P/E)
EPS=420.91, Sector P/E=20x
Peter Lynch (PEG)
¥4,604.76
+18.1%
EPS × Growth% (PEG = 1 is fair)
EPS=420.91, g=10.9%
EV/EBITDA
¥12,421.08
+218.5%
(EBITDA × 15.5x − Net Debt) ÷ Shares
EBITDA=17.57B
Dividend Discount (DDM)
¥3,769.74
-3.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.81, r=10%, g=8%
Book Value (P/B)
¥5,649.53
+44.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3644.86, ROE=12.2%, g=6%, r=10%
Reverse DCF
¥3,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: 10.9%
Margin of Safety
¥6,713.45
+72.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8951.26, 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.