¥754.82
Below FV▲ +50.1% against the close used
Model range ¥24.28 – ¥1,461.43
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥24.28Fair value¥754.82Bull¥1,461.43
FairClose
52-week traded range
52W low ¥451.0052W high ¥537.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
ECOMIC CO.,LTD closed at ¥503.00, 33.4% below the consensus fair value of ¥754.82 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 20.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥1,461.43
+190.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥465.16
-7.5%
√(22.5 × EPS × BVPS)
EPS=24.28, BVPS=396.06 · outside Graham range (P/E 20.7, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥485.60
-3.5%
EPS × 20x (sector P/E)
EPS=24.28, Sector P/E=20x
Peter Lynch (PEG)
¥24.28
-95.2%
EPS × Growth% (PEG = 1 is fair)
EPS=24.28, g=1%
EV/EBITDA
¥626.89
+24.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=282.08M
Dividend Discount (DDM)
¥165.46
-67.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.98, r=10%, g=2%
Book Value (P/B)
¥221.23
-56.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=396.06, ROE=6.9%, g=3%, r=10%
Reverse DCF
¥503.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.6% | Historical: -1%
Margin of Safety
¥603.05
+19.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=804.06, 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.