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¥1,385.63Fair value¥2,667.64Bull¥3,392.39
FairClose
52-week traded range
52W low ¥701.0052W high ¥1,254.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Visual Processing Japan Co.,Ltd. closed at ¥1,068.00, 60.0% below the consensus fair value of ¥2,667.64 drawn from 9 valuation models.
Financial DNA score 86/100 — Exceptional. P/E of 9.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,392.39
+217.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,385.63
+29.7%
√(22.5 × EPS × BVPS)
EPS=110.26, BVPS=773.91
P/E Fair Value
¥2,205.20
+106.5%
EPS × 20x (sector P/E)
EPS=110.26, Sector P/E=20x
Peter Lynch (PEG)
¥3,307.80
+209.7%
EPS × Growth% (PEG = 1 is fair)
EPS=110.26, g=30%
EV/EBITDA
¥3,363.94
+215.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=299.51M
Dividend Discount (DDM)
¥1,730.16
+62.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.04, r=10%, g=8%
Book Value (P/B)
¥2,147.61
+101.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=773.91, ROE=17.1%, g=6%, r=10%
Reverse DCF
¥1,068.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.8% | Historical: 45.9%
Margin of Safety
¥1,745.81
+63.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2327.74, 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.