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¥597.96Fair value¥3,038.19Bull¥4,128.18
FairClose
52-week traded range
52W low ¥2,332.0052W high ¥2,799.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
EBARA Foods Industry,Inc. closed at ¥2,430.00, 20.0% below the consensus fair value of ¥3,038.19 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 13.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,811.31
+15.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,890.16
+60.1%
√(22.5 × EPS × BVPS)
EPS=182.68, BVPS=3681.82
P/E Fair Value
¥3,653.60
+50.4%
EPS × 20x (sector P/E)
EPS=182.68, Sector P/E=20x
Peter Lynch (PEG)
¥1,806.71
-25.6%
EPS × Growth% (PEG = 1 is fair)
EPS=182.68, g=9.9%
EV/EBITDA
¥4,128.18
+69.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.06B
Dividend Discount (DDM)
¥597.96
-75.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=46.9, r=10%, g=2%
Book Value (P/B)
¥1,104.55
-54.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3681.82, ROE=5.1%, g=3%, r=10%
Reverse DCF
¥2,430.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: -9.9%
Margin of Safety
¥2,588.77
+6.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3451.69, 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.