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¥252.43Fair value¥1,101.67Bull¥1,537.35
FairClose
52-week traded range
52W low ¥692.0052W high ¥780.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Yamaichi Real Estate Co.,Ltd closed at ¥755.00, 31.5% below the consensus fair value of ¥1,101.67 drawn from 8 valuation models.
Financial DNA score 60/100 — Good. P/E of 11.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,225.57
+62.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,537.35
+103.6%
√(22.5 × EPS × BVPS)
EPS=65.39, BVPS=1606.38
P/E Fair Value
¥1,307.80
+73.2%
EPS × 20x (sector P/E)
EPS=65.39, Sector P/E=20x
Peter Lynch (PEG)
¥1,501.35
+98.9%
EPS × Growth% (PEG = 1 is fair)
EPS=65.39, g=23%
Dividend Discount (DDM)
¥382.16
-49.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.97, r=10%, g=2%
Book Value (P/B)
¥252.43
-66.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1606.38, ROE=4.1%, g=3%, r=10%
Reverse DCF
¥755.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: -23%
Margin of Safety
¥1,017.68
+34.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1356.91, 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.