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¥2,708.53Fair value¥7,885.99Bull¥10,718.82
FairClose
52-week traded range
52W low ¥3,375.0052W high ¥4,175.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Isamu Paint Co.,Ltd. closed at ¥4,045.00, 48.7% below the consensus fair value of ¥7,885.99 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,654.96
+114.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥9,159.05
+126.4%
√(22.5 × EPS × BVPS)
EPS=396.34, BVPS=9406.98
P/E Fair Value
¥7,926.80
+96.0%
EPS × 20x (sector P/E)
EPS=396.34, Sector P/E=20x
Peter Lynch (PEG)
¥6,781.38
+67.6%
EPS × Growth% (PEG = 1 is fair)
EPS=396.34, g=17.1%
EV/EBITDA
¥10,718.82
+165.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.13B
Dividend Discount (DDM)
¥2,708.53
-33.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.16, r=10%, g=8%
Book Value (P/B)
¥4,045.00
+0.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9406.98, ROE=4.3%, g=6%, r=10%
Reverse DCF
¥4,045.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 17.1%
Margin of Safety
¥6,435.20
+59.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8580.27, 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.