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¥76.82Fair value¥238.68Bull¥271.60
FairClose
52-week traded range
52W low ¥140.0052W high ¥229.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BANNERS CO.,LTD. closed at ¥140.00, 41.3% below the consensus fair value of ¥238.68 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 10.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥269.55
+92.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥235.70
+68.4%
√(22.5 × EPS × BVPS)
EPS=13.58, BVPS=181.82
P/E Fair Value
¥271.60
+94.0%
EPS × 20x (sector P/E)
EPS=13.58, Sector P/E=20x
Peter Lynch (PEG)
¥138.38
-1.2%
EPS × Growth% (PEG = 1 is fair)
EPS=13.58, g=10.2%
EV/EBITDA
¥254.58
+81.8%
(EBITDA × 15.1x − Net Debt) ÷ Shares
EBITDA=477.12M
Dividend Discount (DDM)
¥269.89
+92.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5, r=10%, g=8%
Book Value (P/B)
¥76.82
-45.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=181.82, ROE=7.7%, g=6%, r=10%
Reverse DCF
¥140.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.9% | Historical: 10.2%
Margin of Safety
¥194.21
+38.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=258.95, 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.