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¥1,150.39Fair value¥2,614.34Bull¥4,006.46
FairClose
52-week traded range
52W low ¥1,686.0052W high ¥3,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
uSonar Co.,Ltd. closed at ¥2,661.00, 1.8% above the consensus fair value of ¥2,614.34 drawn from 7 valuation models.
Financial DNA score 51/100 — Good. P/E of 23.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,006.46
+50.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,150.39
-56.8%
√(22.5 × EPS × BVPS)
EPS=112.95, BVPS=520.74 · outside Graham range (P/E 23.6, P/B 5.1) — asset-light, treat as a rough floor
P/E Fair Value
¥2,259.00
-15.1%
EPS × 20x (sector P/E)
EPS=112.95, Sector P/E=20x
EV/EBITDA
¥2,147.39
-19.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.71B
Book Value (P/B)
¥1,681.26
-36.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=520.74, ROE=25.6%, g=3%, r=10%
Reverse DCF
¥2,661.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.4% | Historical: 0%
Margin of Safety
¥1,853.96
-30.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2471.95, 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.