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¥414.00Fair value¥1,158.71Bull¥1,698.55
FairClose
52-week traded range
52W low ¥529.0052W high ¥625.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAISAN CO.,LTD. closed at ¥549.00, 52.6% below the consensus fair value of ¥1,158.71 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,698.55
+209.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥909.96
+65.7%
√(22.5 × EPS × BVPS)
EPS=40.89, BVPS=900
P/E Fair Value
¥817.80
+49.0%
EPS × 20x (sector P/E)
EPS=40.89, Sector P/E=20x
Peter Lynch (PEG)
¥1,226.70
+123.4%
EPS × Growth% (PEG = 1 is fair)
EPS=40.89, g=30%
EV/EBITDA
¥1,251.25
+127.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=560.66M
Dividend Discount (DDM)
¥1,188.80
+116.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22.01, r=10%, g=8%
Book Value (P/B)
¥414.00
-24.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=900, ROE=4.6%, g=6%, r=10%
Reverse DCF
¥549.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: 51.2%
Margin of Safety
¥856.58
+56.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1142.1, 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.