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¥302.95Fair value¥3,350.92Bull¥4,635.27
FairClose
52-week traded range
52W low ¥1,785.0052W high ¥2,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LONSEAL CORPORATION closed at ¥2,116.00, 36.9% below the consensus fair value of ¥3,350.92 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 9.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,564.76
+21.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.4%, r=10%, tg=3%, n=10yr
Graham Number
¥4,635.27
+119.1%
√(22.5 × EPS × BVPS)
EPS=221.13, BVPS=4318.37
P/E Fair Value
¥4,422.60
+109.0%
EPS × 20x (sector P/E)
EPS=221.13, Sector P/E=20x
Peter Lynch (PEG)
¥302.95
-85.7%
EPS × Growth% (PEG = 1 is fair)
EPS=221.13, g=1.4%
EV/EBITDA
¥4,452.15
+110.4%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=1.94B
Dividend Discount (DDM)
¥1,084.56
-48.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=85.06, r=10%, g=2%
Book Value (P/B)
¥1,418.89
-32.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4318.37, ROE=5.3%, g=3%, r=10%
Reverse DCF
¥2,116.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.9% | Historical: 1.4%
Margin of Safety
¥2,905.66
+37.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3874.21, 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.