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¥332.04Fair value¥773.41Bull¥1,243.04
FairClose
52-week traded range
52W low ¥819.0052W high ¥1,054.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Hokuetsu Corporation closed at ¥898.00, 16.1% above the consensus fair value of ¥773.41 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 20.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥816.99
-9.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,243.04
+38.4%
√(22.5 × EPS × BVPS)
EPS=43.59, BVPS=1575.44
P/E Fair Value
¥871.80
-2.9%
EPS × 20x (sector P/E)
EPS=43.59, Sector P/E=20x
Peter Lynch (PEG)
¥1,020.01
+13.6%
EPS × Growth% (PEG = 1 is fair)
EPS=43.59, g=23.4%
EV/EBITDA
¥703.75
-21.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=21.37B
Dividend Discount (DDM)
¥332.04
-63.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.04, r=10%, g=2%
Book Value (P/B)
¥441.12
-50.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1575.44, ROE=2.8%, g=3%, r=10%
Reverse DCF
¥898.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.6% | Historical: -23.4%
Margin of Safety
¥732.96
-18.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=977.28, 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.