¥512.16
Above FV▼ -37.5% against the close used
Model range ¥195.22 – ¥935.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥195.22Fair value¥512.16Bull¥935.40
FairClose
52-week traded range
52W low ¥465.0052W high ¥935.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
eSOL Co.,Ltd. closed at ¥820.00, 60.1% above the consensus fair value of ¥512.16 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 26.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥195.22
-76.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥458.21
-44.1%
√(22.5 × EPS × BVPS)
EPS=31.18, BVPS=299.27 · outside Graham range (P/E 26.3, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥623.60
-24.0%
EPS × 20x (sector P/E)
EPS=31.18, Sector P/E=20x
Peter Lynch (PEG)
¥935.40
+14.1%
EPS × Growth% (PEG = 1 is fair)
EPS=31.18, g=30%
EV/EBITDA
¥848.53
+3.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=907.97M
Book Value (P/B)
¥372.59
-54.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=299.27, ROE=11%, g=6%, r=10%
Reverse DCF
¥820.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.8% | Historical: 31.4%
Margin of Safety
¥319.26
-61.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=425.68, 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.