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¥63.86Fair value¥493.87Bull¥611.00
FairClose
52-week traded range
52W low ¥282.0052W high ¥454.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LION OFFICE PRODUCTS CORP. closed at ¥319.00, 35.4% below the consensus fair value of ¥493.87 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥572.58
+79.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥530.21
+66.2%
√(22.5 × EPS × BVPS)
EPS=30.55, BVPS=408.97
P/E Fair Value
¥611.00
+91.5%
EPS × 20x (sector P/E)
EPS=30.55, Sector P/E=20x
Peter Lynch (PEG)
¥281.37
-11.8%
EPS × Growth% (PEG = 1 is fair)
EPS=30.55, g=9.2%
EV/EBITDA
¥475.30
+49.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.53B
Dividend Discount (DDM)
¥63.86
-80.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.01, r=10%, g=2%
Book Value (P/B)
¥274.60
-13.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=408.97, ROE=7.7%, g=3%, r=10%
Reverse DCF
¥319.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: -9.2%
Margin of Safety
¥428.45
+34.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=571.26, 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.