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¥7,248.75Fair value¥8,042.16Bull¥25,019.95
FairClose
52-week traded range
52W low ¥2,211.0052W high ¥3,920.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DENSAN CO.,LTD. closed at ¥2,735.00, 66.0% below the consensus fair value of ¥8,042.16 drawn from 9 valuation models.
Financial DNA score 91/100 — Exceptional. P/E of 3.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥14,133.50
+416.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,248.75
+165.0%
√(22.5 × EPS × BVPS)
EPS=794.09, BVPS=2940.86
P/E Fair Value
¥15,881.80
+480.7%
EPS × 20x (sector P/E)
EPS=794.09, Sector P/E=20x
Peter Lynch (PEG)
¥23,822.70
+771.0%
EPS × Growth% (PEG = 1 is fair)
EPS=794.09, g=30%
EV/EBITDA
¥25,019.95
+814.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.91B
Dividend Discount (DDM)
¥7,561.73
+176.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=140.03, r=10%, g=8%
Book Value (P/B)
¥18,306.85
+569.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2940.86, ROE=30.9%, g=6%, r=10%
Reverse DCF
¥2,735.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 51.1%
Margin of Safety
¥9,316.01
+240.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12421.35, 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.