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¥5,628.17Fair value¥8,073.34Bull¥9,460.65
FairClose
52-week traded range
52W low ¥3,105.0052W high ¥4,270.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Lacto Japan Co.,Ltd. closed at ¥3,380.00, 58.1% below the consensus fair value of ¥8,073.34 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 7.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,598.20
+154.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,628.17
+66.5%
√(22.5 × EPS × BVPS)
EPS=433.18, BVPS=3250
P/E Fair Value
¥8,663.60
+156.3%
EPS × 20x (sector P/E)
EPS=433.18, Sector P/E=20x
Peter Lynch (PEG)
¥9,460.65
+179.9%
EPS × Growth% (PEG = 1 is fair)
EPS=433.18, g=21.8%
EV/EBITDA
¥8,644.74
+155.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.45B
Dividend Discount (DDM)
¥7,136.53
+111.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=132.16, r=10%, g=8%
Book Value (P/B)
¥6,825.00
+101.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3250, ROE=14.4%, g=6%, r=10%
Reverse DCF
¥3,380.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 21.8%
Margin of Safety
¥5,722.49
+69.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7629.99, 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.