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¥710.72Fair value¥1,151.83Bull¥1,920.15
FairClose
52-week traded range
52W low ¥1,318.0052W high ¥1,726.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
CHIKARANOMOTO HOLDINGS Co.,Ltd. closed at ¥1,482.00, 28.7% above the consensus fair value of ¥1,151.83 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 24.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥885.16
-40.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥742.12
-49.9%
√(22.5 × EPS × BVPS)
EPS=60.78, BVPS=402.72 · outside Graham range (P/E 24.4, P/B 3.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,215.60
-18.0%
EPS × 20x (sector P/E)
EPS=60.78, Sector P/E=20x
Peter Lynch (PEG)
¥1,131.72
-23.6%
EPS × Growth% (PEG = 1 is fair)
EPS=60.78, g=18.6%
EV/EBITDA
¥1,920.15
+29.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.27B
Dividend Discount (DDM)
¥1,080.38
-27.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.01, r=10%, g=8%
Book Value (P/B)
¥1,016.86
-31.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=402.72, ROE=16.1%, g=6%, r=10%
Reverse DCF
¥1,482.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.8% | Historical: 18.6%
Margin of Safety
¥710.72
-52.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=947.63, 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.