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¥198.24Fair value¥1,555.13Bull¥2,448.06
FairClose
52-week traded range
52W low ¥1,565.0052W high ¥1,795.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
INABA SEISAKUSHO Co.,Ltd. closed at ¥1,693.00, 8.9% above the consensus fair value of ¥1,555.13 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 17.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥805.91
-52.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,448.06
+44.6%
√(22.5 × EPS × BVPS)
EPS=95.97, BVPS=2775.41
P/E Fair Value
¥1,919.40
+13.4%
EPS × 20x (sector P/E)
EPS=95.97, Sector P/E=20x
Peter Lynch (PEG)
¥967.38
-42.9%
EPS × Growth% (PEG = 1 is fair)
EPS=95.97, g=10.1%
EV/EBITDA
¥2,399.35
+41.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.87B
Dividend Discount (DDM)
¥535.33
-68.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=41.99, r=10%, g=2%
Book Value (P/B)
¥198.24
-88.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2775.41, ROE=3.5%, g=3%, r=10%
Reverse DCF
¥1,693.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: -10.1%
Margin of Safety
¥1,293.34
-23.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1724.46, 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.