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¥67.26Fair value¥281.80Bull¥581.60
FairClose
52-week traded range
52W low ¥348.0052W high ¥1,339.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Horiifoodservice Co.,Ltd. closed at ¥1,267.00, 349.6% above the consensus fair value of ¥281.80 drawn from 7 valuation models.
Financial DNA score 27/100 — Weak. P/E of 43.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥113.13
-91.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥311.93
-75.4%
√(22.5 × EPS × BVPS)
EPS=29.08, BVPS=148.71 · outside Graham range (P/E 43.6, P/B 8.5) — asset-light, treat as a rough floor
P/E Fair Value
¥581.60
-54.1%
EPS × 20x (sector P/E)
EPS=29.08, Sector P/E=20x
EV/EBITDA
¥67.26
-94.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=193.54M
Book Value (P/B)
¥454.62
-64.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=148.71, ROE=24.4%, g=3%, r=10%
Reverse DCF
¥1,267.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.7% | Historical: 0%
Margin of Safety
¥251.67
-80.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=335.55, 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.