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¥85.17Fair value¥387.96Bull¥422.40
FairClose
52-week traded range
52W low ¥434.0052W high ¥710.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
DATA HORIZON CO.,LTD. closed at ¥668.00, 72.2% above the consensus fair value of ¥387.96 drawn from 6 valuation models.
Financial DNA score 28/100 — Weak. P/E of 31.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥395.84
-40.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥125.51
-81.2%
√(22.5 × EPS × BVPS)
EPS=21.12, BVPS=33.15 · outside Graham range (P/E 31.6, P/B 20.2) — asset-light, treat as a rough floor
P/E Fair Value
¥422.40
-36.8%
EPS × 20x (sector P/E)
EPS=21.12, Sector P/E=20x
Dividend Discount (DDM)
¥85.17
-87.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.68, r=10%, g=2%
Reverse DCF
¥668.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.3% | Historical: 0%
Margin of Safety
¥235.94
-64.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=314.58, 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.