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¥950.55Fair value¥1,965.32Bull¥2,521.66
FairClose
52-week traded range
52W low ¥1,069.0052W high ¥1,892.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AVANT GROUP CORPORATION closed at ¥1,190.00, 39.5% below the consensus fair value of ¥1,965.32 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 12.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,390.84
+100.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥950.55
-20.1%
√(22.5 × EPS × BVPS)
EPS=94.15, BVPS=426.52 · outside Graham range (P/E 12.6, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,883.00
+58.2%
EPS × 20x (sector P/E)
EPS=94.15, Sector P/E=20x
Peter Lynch (PEG)
¥1,517.70
+27.5%
EPS × Growth% (PEG = 1 is fair)
EPS=94.15, g=16.1%
EV/EBITDA
¥2,521.66
+111.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.11B
Dividend Discount (DDM)
¥1,349.46
+13.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.99, r=10%, g=8%
Book Value (P/B)
¥1,898.03
+59.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=426.52, ROE=23.8%, g=6%, r=10%
Reverse DCF
¥1,190.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 16.1%
Margin of Safety
¥1,306.10
+9.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1741.46, 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.