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¥116.35Fair value¥1,137.89Bull¥1,387.80
FairClose
52-week traded range
52W low ¥662.0052W high ¥1,373.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAIDOH LIMITED closed at ¥722.00, 36.5% below the consensus fair value of ¥1,137.89 drawn from 8 valuation models.
Financial DNA score 43/100 — Average. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,300.54
+80.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥758.37
+5.0%
√(22.5 × EPS × BVPS)
EPS=69.39, BVPS=368.37
P/E Fair Value
¥1,387.80
+92.2%
EPS × 20x (sector P/E)
EPS=69.39, Sector P/E=20x
EV/EBITDA
¥116.35
-83.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.18B
Dividend Discount (DDM)
¥637.94
-11.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.03, r=10%, g=2%
Book Value (P/B)
¥768.31
+6.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=368.37, ROE=17.6%, g=3%, r=10%
Reverse DCF
¥722.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 0%
Margin of Safety
¥861.68
+19.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1148.9, 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.