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¥2,710.60Fair value¥5,498.74Bull¥7,312.42
FairClose
52-week traded range
52W low ¥2,730.0052W high ¥4,015.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Densan System Holdings Co.,Ltd. closed at ¥3,045.00, 44.6% below the consensus fair value of ¥5,498.74 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 11.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,312.42
+140.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,750.86
+23.2%
√(22.5 × EPS × BVPS)
EPS=271.06, BVPS=2306.82
P/E Fair Value
¥5,421.20
+78.0%
EPS × 20x (sector P/E)
EPS=271.06, Sector P/E=20x
Peter Lynch (PEG)
¥2,710.60
-11.0%
EPS × Growth% (PEG = 1 is fair)
EPS=271.06, g=10%
EV/EBITDA
¥6,046.62
+98.6%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=4.34B
Dividend Discount (DDM)
¥4,867.13
+59.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=90.13, r=10%, g=8%
Book Value (P/B)
¥3,690.91
+21.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2306.82, ROE=12.4%, g=6%, r=10%
Reverse DCF
¥3,045.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.7% | Historical: 10%
Margin of Safety
¥4,121.12
+35.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5494.83, 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.