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¥1,203.53Fair value¥2,279.95Bull¥3,756.37
FairClose
52-week traded range
52W low ¥1,535.0052W high ¥1,863.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BIC CAMERA INC. closed at ¥1,709.50, 25.0% below the consensus fair value of ¥2,279.95 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 16.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,337.03
+36.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,502.18
-12.1%
√(22.5 × EPS × BVPS)
EPS=102.08, BVPS=982.47 · outside Graham range (P/E 16.8, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥2,041.60
+19.4%
EPS × 20x (sector P/E)
EPS=102.08, Sector P/E=20x
Peter Lynch (PEG)
¥1,923.19
+12.5%
EPS × Growth% (PEG = 1 is fair)
EPS=102.08, g=18.8%
EV/EBITDA
¥3,756.37
+119.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=40.59B
Dividend Discount (DDM)
¥2,215.51
+29.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=41.03, r=10%, g=8%
Book Value (P/B)
¥1,203.53
-29.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=982.47, ROE=10.9%, g=6%, r=10%
Reverse DCF
¥1,709.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.8% | Historical: 18.8%
Margin of Safety
¥1,470.20
-14.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1960.27, 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.