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¥725.84Fair value¥3,138.69Bull¥4,452.19
FairClose
52-week traded range
52W low ¥1,435.0052W high ¥1,990.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BUFFALO CO.,LTD. closed at ¥1,780.00, 43.3% below the consensus fair value of ¥3,138.69 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,290.73
+84.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,436.26
+93.0%
√(22.5 × EPS × BVPS)
EPS=188.69, BVPS=2781.25
P/E Fair Value
¥3,773.80
+112.0%
EPS × 20x (sector P/E)
EPS=188.69, Sector P/E=20x
Peter Lynch (PEG)
¥1,113.27
-37.5%
EPS × Growth% (PEG = 1 is fair)
EPS=188.69, g=5.9%
EV/EBITDA
¥4,452.19
+150.1%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=849.09M
Dividend Discount (DDM)
¥1,678.13
-5.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=64.97, r=10%, g=5.9%
Book Value (P/B)
¥725.84
-59.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2781.25, ROE=7%, g=5.9%, r=10%
Reverse DCF
¥1,780.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.1% | Historical: 5.9%
Margin of Safety
¥2,625.20
+47.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3500.26, 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.