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¥945.65Fair value¥2,450.87Bull¥5,159.98
FairClose
52-week traded range
52W low ¥841.5052W high ¥1,455.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hit Co.,Ltd. closed at ¥880.00, 64.1% below the consensus fair value of ¥2,450.87 drawn from 9 valuation models.
Financial DNA score 91/100 — Exceptional. P/E of 5.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,622.44
+311.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,496.12
+70.0%
√(22.5 × EPS × BVPS)
EPS=162.79, BVPS=611.11
P/E Fair Value
¥3,255.80
+270.0%
EPS × 20x (sector P/E)
EPS=162.79, Sector P/E=20x
Peter Lynch (PEG)
¥4,883.70
+455.0%
EPS × Growth% (PEG = 1 is fair)
EPS=162.79, g=30%
EV/EBITDA
¥5,159.98
+486.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.65B
Dividend Discount (DDM)
¥945.65
+7.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=17.51, r=10%, g=8%
Book Value (P/B)
¥3,712.50
+321.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=611.11, ROE=30.3%, g=6%, r=10%
Reverse DCF
¥880.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 49.7%
Margin of Safety
¥2,093.59
+137.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2791.45, 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.