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¥101.97Fair value¥599.81Bull¥1,021.14
FairClose
52-week traded range
52W low ¥256.0052W high ¥593.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Daito Chemix Corporation closed at ¥430.00, 28.3% below the consensus fair value of ¥599.81 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 17.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,021.14
+137.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥528.83
+23.0%
√(22.5 × EPS × BVPS)
EPS=24.57, BVPS=505.88
P/E Fair Value
¥491.40
+14.3%
EPS × 20x (sector P/E)
EPS=24.57, Sector P/E=20x
Peter Lynch (PEG)
¥391.15
-9.0%
EPS × Growth% (PEG = 1 is fair)
EPS=24.57, g=15.9%
EV/EBITDA
¥519.98
+20.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.2B
Dividend Discount (DDM)
¥101.97
-76.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8, r=10%, g=2%
Book Value (P/B)
¥151.76
-64.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=505.88, ROE=5.1%, g=3%, r=10%
Reverse DCF
¥430.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.4% | Historical: -15.9%
Margin of Safety
¥510.34
+18.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=680.46, 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.