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¥178.09Fair value¥764.14Bull¥1,163.62
FairClose
52-week traded range
52W low ¥742.0052W high ¥788.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
ICHIMASA KAMABOKO CO.,LTD. closed at ¥755.00, 1.2% below the consensus fair value of ¥764.14 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 18.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥762.26
+1.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥861.91
+14.2%
√(22.5 × EPS × BVPS)
EPS=40.67, BVPS=811.83
P/E Fair Value
¥813.40
+7.7%
EPS × 20x (sector P/E)
EPS=40.67, Sector P/E=20x
Peter Lynch (PEG)
¥1,113.14
+47.4%
EPS × Growth% (PEG = 1 is fair)
EPS=40.67, g=27.4%
EV/EBITDA
¥1,163.62
+54.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.73B
Dividend Discount (DDM)
¥178.09
-76.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=13.97, r=10%, g=2%
Book Value (P/B)
¥243.55
-67.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=811.83, ROE=5.1%, g=3%, r=10%
Reverse DCF
¥755.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: -27.4%
Margin of Safety
¥609.39
-19.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=812.52, 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.