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¥601.55Fair value¥3,125.08Bull¥3,956.52
FairClose
52-week traded range
52W low ¥3,664.0052W high ¥4,719.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
DUSKIN CO.,LTD. closed at ¥4,580.00, 46.6% above the consensus fair value of ¥3,125.08 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 23.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,658.35
-42.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.1%, r=10%, tg=3%, n=10yr
Graham Number
¥3,832.89
-16.3%
√(22.5 × EPS × BVPS)
EPS=195.31, BVPS=3343.07 · outside Graham range (P/E 23.5, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥3,906.20
-14.7%
EPS × 20x (sector P/E)
EPS=195.31, Sector P/E=20x
Peter Lynch (PEG)
¥601.55
-86.9%
EPS × Growth% (PEG = 1 is fair)
EPS=195.31, g=3.1%
EV/EBITDA
¥3,956.52
-13.6%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=16.12B
Dividend Discount (DDM)
¥1,760.17
-61.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=118.16, r=10%, g=3.1%
Book Value (P/B)
¥1,362.35
-70.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3343.07, ROE=5.9%, g=3.1%, r=10%
Reverse DCF
¥4,580.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.3% | Historical: 3.1%
Margin of Safety
¥2,599.36
-43.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3465.81, 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.