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¥311.70Fair value¥791.84Bull¥1,453.00
FairClose
52-week traded range
52W low ¥564.0052W high ¥809.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
IZAWA TOWEL CO.,LTD. closed at ¥770.00, 2.8% below the consensus fair value of ¥791.84 drawn from 8 valuation models.
Financial DNA score 60/100 — Good. P/E of 10.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥567.46
-26.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥827.08
+7.4%
√(22.5 × EPS × BVPS)
EPS=72.65, BVPS=418.48
P/E Fair Value
¥1,453.00
+88.7%
EPS × 20x (sector P/E)
EPS=72.65, Sector P/E=20x
EV/EBITDA
¥311.70
-59.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=595.01M
Dividend Discount (DDM)
¥509.53
-33.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.96, r=10%, g=2%
Book Value (P/B)
¥902.72
+17.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=418.48, ROE=18.1%, g=3%, r=10%
Reverse DCF
¥770.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.5% | Historical: 0%
Margin of Safety
¥711.89
-7.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=949.18, 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.