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¥1,275.61Fair value¥2,361.74Bull¥3,596.80
FairClose
52-week traded range
52W low ¥1,584.0052W high ¥1,926.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MIZUHO MEDY CO.,LTD. closed at ¥1,690.00, 28.4% below the consensus fair value of ¥2,361.74 drawn from 9 valuation models.
Financial DNA score 83/100 — Exceptional. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,674.01
-0.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,993.95
+18.0%
√(22.5 × EPS × BVPS)
EPS=179.84, BVPS=982.56
P/E Fair Value
¥3,596.80
+112.8%
EPS × 20x (sector P/E)
EPS=179.84, Sector P/E=20x
Peter Lynch (PEG)
¥1,469.29
-13.1%
EPS × Growth% (PEG = 1 is fair)
EPS=179.84, g=8.2%
EV/EBITDA
¥2,579.19
+52.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.91B
Dividend Discount (DDM)
¥1,275.61
-24.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.05, r=10%, g=2%
Book Value (P/B)
¥2,245.85
+32.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=982.56, ROE=19%, g=3%, r=10%
Reverse DCF
¥1,690.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: -8.2%
Margin of Safety
¥1,816.19
+7.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2421.59, 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.