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¥41.04Fair value¥936.29Bull¥1,646.79
FairClose
52-week traded range
52W low ¥901.0052W high ¥1,579.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
CYND Co.,Ltd. closed at ¥1,126.00, 20.3% above the consensus fair value of ¥936.29 drawn from 8 valuation models.
Financial DNA score 37/100 — Average. P/E of 39.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,646.79
+46.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥606.95
-46.1%
√(22.5 × EPS × BVPS)
EPS=28.5, BVPS=574.49 · outside Graham range (P/E 39.5, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥570.00
-49.4%
EPS × 20x (sector P/E)
EPS=28.5, Sector P/E=20x
Peter Lynch (PEG)
¥41.04
-96.4%
EPS × Growth% (PEG = 1 is fair)
EPS=28.5, g=1.4%
EV/EBITDA
¥536.19
-52.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=384.49M
Book Value (P/B)
¥172.35
-84.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=574.49, ROE=5.1%, g=3%, r=10%
Reverse DCF
¥1,126.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.3% | Historical: -1.4%
Margin of Safety
¥705.94
-37.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=941.25, 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.