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¥1,798.89Fair value¥2,866.44Bull¥3,826.08
FairClose
52-week traded range
52W low ¥1,429.0052W high ¥1,776.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AXIS CO.,LTD. closed at ¥1,676.00, 41.5% below the consensus fair value of ¥2,866.44 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 11.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,897.79
+72.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,798.89
+7.3%
√(22.5 × EPS × BVPS)
EPS=151.03, BVPS=952.27
P/E Fair Value
¥3,020.60
+80.2%
EPS × 20x (sector P/E)
EPS=151.03, Sector P/E=20x
Peter Lynch (PEG)
¥2,488.97
+48.5%
EPS × Growth% (PEG = 1 is fair)
EPS=151.03, g=16.5%
EV/EBITDA
¥3,826.08
+128.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=904.75M
Dividend Discount (DDM)
¥2,479.81
+48.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.92, r=10%, g=8%
Book Value (P/B)
¥2,571.14
+53.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=952.27, ROE=16.8%, g=6%, r=10%
Reverse DCF
¥1,676.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 16.5%
Margin of Safety
¥1,929.32
+15.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2572.43, 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.