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¥434.70Fair value¥1,170.48Bull¥3,937.61
FairClose
52-week traded range
52W low ¥811.0052W high ¥1,032.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Village Vanguard CO.,LTD. closed at ¥922.00, 21.2% below the consensus fair value of ¥1,170.48 drawn from 7 valuation models.
Financial DNA score 48/100 — Average. P/E of 11.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,937.61
+327.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥434.70
-52.9%
√(22.5 × EPS × BVPS)
EPS=78.61, BVPS=106.84 · outside Graham range (P/E 11.7, P/B 8.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,572.20
+70.5%
EPS × 20x (sector P/E)
EPS=78.61, Sector P/E=20x
EV/EBITDA
¥481.81
-47.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.07B
Book Value (P/B)
¥460.92
-50.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=106.84, ROE=33.2%, g=3%, r=10%
Reverse DCF
¥922.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.1% | Historical: 0%
Margin of Safety
¥1,486.13
+61.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1981.5, 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.