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¥166.68Fair value¥1,263.47Bull¥1,919.40
FairClose
52-week traded range
52W low ¥553.0052W high ¥1,150.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MANAC Chemical Partners Co.,Ltd closed at ¥938.00, 25.8% below the consensus fair value of ¥1,263.47 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥882.70
-5.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.3%, r=10%, tg=3%, n=10yr
Graham Number
¥1,725.86
+84.0%
√(22.5 × EPS × BVPS)
EPS=95.97, BVPS=1379.41
P/E Fair Value
¥1,919.40
+104.6%
EPS × 20x (sector P/E)
EPS=95.97, Sector P/E=20x
Peter Lynch (PEG)
¥224.57
-76.1%
EPS × Growth% (PEG = 1 is fair)
EPS=95.97, g=2.3%
EV/EBITDA
¥1,435.58
+53.0%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=1.11B
Dividend Discount (DDM)
¥166.68
-82.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.48, r=10%, g=2.3%
Book Value (P/B)
¥768.53
-18.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1379.41, ROE=6.9%, g=3%, r=10%
Reverse DCF
¥938.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 2.3%
Margin of Safety
¥1,131.99
+20.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1509.32, 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.