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¥2,866.34Fair value¥5,373.17Bull¥10,566.37
FairClose
52-week traded range
52W low ¥1,952.0052W high ¥4,190.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ICHIKAWA CO.,LTD. closed at ¥3,465.00, 35.5% below the consensus fair value of ¥5,373.17 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 12.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,866.34
-17.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,933.13
+71.2%
√(22.5 × EPS × BVPS)
EPS=275.43, BVPS=5680.33
P/E Fair Value
¥5,508.60
+59.0%
EPS × 20x (sector P/E)
EPS=275.43, Sector P/E=20x
Peter Lynch (PEG)
¥6,164.12
+77.9%
EPS × Growth% (PEG = 1 is fair)
EPS=275.43, g=22.4%
EV/EBITDA
¥10,566.37
+204.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.54B
Dividend Discount (DDM)
¥4,864.86
+40.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=90.09, r=10%, g=8%
Book Value (P/B)
¥2,896.97
-16.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5680.33, ROE=5.1%, g=6%, r=10%
Reverse DCF
¥3,465.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 22.4%
Margin of Safety
¥3,577.02
+3.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4769.36, 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.