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¥2,185.19Fair value¥2,870.70Bull¥5,706.30
FairClose
52-week traded range
52W low ¥1,692.0052W high ¥2,140.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BULL-DOG SAUCE CO.,LTD. closed at ¥1,848.00, 35.6% below the consensus fair value of ¥2,870.70 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 9.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,185.19
+18.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,932.01
+58.7%
√(22.5 × EPS × BVPS)
EPS=190.21, BVPS=2008.7
P/E Fair Value
¥3,804.20
+105.9%
EPS × 20x (sector P/E)
EPS=190.21, Sector P/E=20x
Peter Lynch (PEG)
¥5,706.30
+208.8%
EPS × Growth% (PEG = 1 is fair)
EPS=190.21, g=30%
EV/EBITDA
¥2,186.71
+18.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.76B
Dividend Discount (DDM)
¥2,434.92
+31.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.09, r=10%, g=8%
Book Value (P/B)
¥2,234.67
+20.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2008.7, ROE=10.5%, g=6%, r=10%
Reverse DCF
¥1,848.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.7% | Historical: 35.8%
Margin of Safety
¥2,230.35
+20.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2973.8, 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.