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¥323.28Fair value¥1,142.22Bull¥2,349.67
FairClose
52-week traded range
52W low ¥318.0052W high ¥510.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Mullion Co.,Ltd. closed at ¥457.00, 60.0% below the consensus fair value of ¥1,142.22 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 7.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,349.67
+414.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥896.56
+96.2%
√(22.5 × EPS × BVPS)
EPS=58.63, BVPS=609.33
P/E Fair Value
¥1,172.60
+156.6%
EPS × 20x (sector P/E)
EPS=58.63, Sector P/E=20x
Peter Lynch (PEG)
¥1,758.90
+284.9%
EPS × Growth% (PEG = 1 is fair)
EPS=58.63, g=30%
EV/EBITDA
¥1,500.93
+228.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.09B
Dividend Discount (DDM)
¥323.28
-29.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.99, r=10%, g=8%
Book Value (P/B)
¥624.57
+36.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=609.33, ROE=10.1%, g=6%, r=10%
Reverse DCF
¥457.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 51.4%
Margin of Safety
¥1,104.71
+141.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1472.94, 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.