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¥738.68Fair value¥2,147.96Bull¥3,236.66
FairClose
52-week traded range
52W low ¥840.0052W high ¥1,208.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HARIMA CHEMICALS GROUP,INC. closed at ¥1,064.00, 50.5% below the consensus fair value of ¥2,147.96 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 11.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,236.66
+204.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,915.54
+80.0%
√(22.5 × EPS × BVPS)
EPS=96.56, BVPS=1688.89
P/E Fair Value
¥1,931.20
+81.5%
EPS × 20x (sector P/E)
EPS=96.56, Sector P/E=20x
Peter Lynch (PEG)
¥738.68
-30.6%
EPS × Growth% (PEG = 1 is fair)
EPS=96.56, g=7.7%
EV/EBITDA
¥2,059.97
+93.6%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=6.29B
Dividend Discount (DDM)
¥1,925.24
+80.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.03, r=10%, g=7.6%
Book Value (P/B)
¥1,013.33
-4.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1688.89, ROE=6%, g=6%, r=10%
Reverse DCF
¥1,064.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 7.7%
Margin of Safety
¥1,770.85
+66.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2361.13, 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.