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¥1,379.42Fair value¥2,450.71Bull¥3,841.85
FairClose
52-week traded range
52W low ¥1,742.0052W high ¥2,220.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CAC Holdings Corporation closed at ¥1,908.00, 22.1% below the consensus fair value of ¥2,450.71 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 10.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,397.52
-26.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.2%, r=10%, tg=3%, n=10yr
Graham Number
¥2,971.80
+55.8%
√(22.5 × EPS × BVPS)
EPS=191.32, BVPS=2051.61
P/E Fair Value
¥3,826.40
+100.5%
EPS × 20x (sector P/E)
EPS=191.32, Sector P/E=20x
Peter Lynch (PEG)
¥1,379.42
-27.7%
EPS × Growth% (PEG = 1 is fair)
EPS=191.32, g=7.2%
EV/EBITDA
¥2,396.95
+25.6%
(EBITDA × 13.6x − Net Debt) ÷ Shares
EBITDA=3.21B
Dividend Discount (DDM)
¥3,841.85
+101.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.98, r=10%, g=7.2%
Book Value (P/B)
¥1,543.84
-19.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2051.61, ROE=9%, g=6%, r=10%
Reverse DCF
¥1,908.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.4% | Historical: 7.2%
Margin of Safety
¥2,048.93
+7.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2731.91, 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.