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¥601.83Fair value¥1,270.67Bull¥1,888.99
FairClose
52-week traded range
52W low ¥1,705.0052W high ¥2,536.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
MonotaRO Co.,Ltd. closed at ¥1,906.50, 50.0% above the consensus fair value of ¥1,270.67 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 29.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥870.30
-54.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥601.83
-68.4%
√(22.5 × EPS × BVPS)
EPS=65.27, BVPS=246.64 · outside Graham range (P/E 29.2, P/B 7.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,305.40
-31.5%
EPS × 20x (sector P/E)
EPS=65.27, Sector P/E=20x
Peter Lynch (PEG)
¥1,082.83
-43.2%
EPS × Growth% (PEG = 1 is fair)
EPS=65.27, g=16.6%
EV/EBITDA
¥1,888.99
-0.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=52.88B
Dividend Discount (DDM)
¥1,781.05
-6.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.98, r=10%, g=8%
Book Value (P/B)
¥1,399.66
-26.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=246.64, ROE=28.7%, g=6%, r=10%
Reverse DCF
¥1,906.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.2% | Historical: 16.6%
Margin of Safety
¥694.38
-63.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=925.84, 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.