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¥23.30Fair value¥47.89Bull¥86.80
FairClose
52-week traded range
52W low ¥147.0052W high ¥730.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Wel-Dish.Incorporated closed at ¥151.00, 215.3% above the consensus fair value of ¥47.89 drawn from 7 valuation models.
Financial DNA score 21/100 — Weak. P/E of 67.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥41.98
-72.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥86.80
-42.5%
√(22.5 × EPS × BVPS)
EPS=2.24, BVPS=149.5 · outside Graham range (P/E 67.4, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
¥44.80
-70.3%
EPS × 20x (sector P/E)
EPS=2.24, Sector P/E=20x
EV/EBITDA
¥23.30
-84.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=50.09M
Book Value (P/B)
¥23.92
-84.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=149.5, ROE=1.6%, g=3%, r=10%
Reverse DCF
¥151.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.6% | Historical: 0%
Margin of Safety
¥43.39
-71.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=57.86, 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.