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¥168.97Fair value¥1,487.25Bull¥3,925.58
FairClose
52-week traded range
52W low ¥813.0052W high ¥1,198.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Daio Paper Corporation closed at ¥961.00, 35.4% below the consensus fair value of ¥1,487.25 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 17.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,925.58
+308.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,336.92
+39.1%
√(22.5 × EPS × BVPS)
EPS=53.73, BVPS=1478.46
P/E Fair Value
¥1,074.60
+11.8%
EPS × 20x (sector P/E)
EPS=53.73, Sector P/E=20x
Peter Lynch (PEG)
¥1,169.70
+21.7%
EPS × Growth% (PEG = 1 is fair)
EPS=53.73, g=21.8%
EV/EBITDA
¥2,086.28
+117.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=67.26B
Dividend Discount (DDM)
¥178.89
-81.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.03, r=10%, g=2%
Book Value (P/B)
¥168.97
-82.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1478.46, ROE=3.8%, g=3%, r=10%
Reverse DCF
¥961.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.6% | Historical: -21.8%
Margin of Safety
¥1,584.28
+64.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2112.37, 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.