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¥200.26Fair value¥610.26Bull¥1,044.70
FairClose
52-week traded range
52W low ¥940.0052W high ¥1,380.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HIKARI BUSINESS FORM CO.,LTD. closed at ¥1,172.00, 92.0% above the consensus fair value of ¥610.26 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 42.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥200.26
-82.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,044.70
-10.9%
√(22.5 × EPS × BVPS)
EPS=27.73, BVPS=1749.25 · outside Graham range (P/E 42.3, P/B 0.7) — asset-light, treat as a rough floor
P/E Fair Value
¥554.60
-52.7%
EPS × 20x (sector P/E)
EPS=27.73, Sector P/E=20x
Peter Lynch (PEG)
¥831.90
-29.0%
EPS × Growth% (PEG = 1 is fair)
EPS=27.73, g=30%
EV/EBITDA
¥725.30
-38.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=396.89M
Dividend Discount (DDM)
¥573.81
-51.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45, r=10%, g=2%
Book Value (P/B)
¥279.88
-76.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1749.25, ROE=1.6%, g=3%, r=10%
Reverse DCF
¥1,172.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.2% | Historical: -34.4%
Margin of Safety
¥449.89
-61.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=599.85, 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.