¥315.25
Above FV▼ -31.5% against the close used
Model range ¥31.11 – ¥472.83
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥31.11Fair value¥315.25Bull¥472.83
FairClose
52-week traded range
52W low ¥410.0052W high ¥521.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
ENVIRONMENTAL CONTROL CENTER CO.,LTD. closed at ¥460.00, 45.9% above the consensus fair value of ¥315.25 drawn from 9 valuation models.
Financial DNA score 31/100 — Weak. P/E of 277.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥31.11
-93.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥134.48
-70.8%
√(22.5 × EPS × BVPS)
EPS=1.66, BVPS=484.21 · outside Graham range (P/E 277.1, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
¥33.20
-92.8%
EPS × 20x (sector P/E)
EPS=1.66, Sector P/E=20x
Peter Lynch (PEG)
¥49.80
-89.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1.66, g=30%
EV/EBITDA
¥472.83
+2.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=338.98M
Dividend Discount (DDM)
¥102.05
-77.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8, r=10%, g=2%
Book Value (P/B)
¥48.42
-89.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=484.21, ROE=1%, g=3%, r=10%
Reverse DCF
¥460.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 44.1% | Historical: -57%
Margin of Safety
¥49.70
-89.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=66.26, 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.