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¥2,316.08Fair value¥3,691.27Bull¥4,722.32
FairClose
52-week traded range
52W low ¥1,129.0052W high ¥1,405.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hoosiers Holdings Co.,Ltd. closed at ¥1,252.00, 66.1% below the consensus fair value of ¥3,691.27 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 6.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,666.31
+192.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,316.08
+85.0%
√(22.5 × EPS × BVPS)
EPS=184.71, BVPS=1290.72
P/E Fair Value
¥3,694.20
+195.1%
EPS × 20x (sector P/E)
EPS=184.71, Sector P/E=20x
Peter Lynch (PEG)
¥4,333.30
+246.1%
EPS × Growth% (PEG = 1 is fair)
EPS=184.71, g=23.5%
EV/EBITDA
¥4,722.32
+277.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=14.97B
Dividend Discount (DDM)
¥3,995.63
+219.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=73.99, r=10%, g=8%
Book Value (P/B)
¥2,904.12
+132.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1290.72, ROE=15%, g=6%, r=10%
Reverse DCF
¥1,252.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.9% | Historical: 23.5%
Margin of Safety
¥2,419.15
+93.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3225.53, 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.