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¥1,502.16Fair value¥2,575.08Bull¥21,054.28
FairClose
52-week traded range
52W low ¥2,703.0052W high ¥7,860.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
ISE CHEMICALS CORPORATION closed at ¥3,830.00, 48.7% above the consensus fair value of ¥2,575.08 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 30.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,983.08
-48.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,502.16
-60.8%
√(22.5 × EPS × BVPS)
EPS=127.52, BVPS=786.45 · outside Graham range (P/E 30, P/B 4.9) — asset-light, treat as a rough floor
P/E Fair Value
¥2,550.40
-33.4%
EPS × 20x (sector P/E)
EPS=127.52, Sector P/E=20x
Peter Lynch (PEG)
¥3,825.60
-0.1%
EPS × Growth% (PEG = 1 is fair)
EPS=127.52, g=30%
EV/EBITDA
¥4,063.06
+6.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=11.53B
Dividend Discount (DDM)
¥21,054.28
+449.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=389.89, r=10%, g=8%
Book Value (P/B)
¥2,198.12
-42.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=786.45, ROE=17.2%, g=6%, r=10%
Reverse DCF
¥3,830.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.6% | Historical: 38.4%
Margin of Safety
¥1,508.91
-60.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2011.88, 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.