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¥82.78Fair value¥1,512.73Bull¥2,697.15
FairClose
52-week traded range
52W low ¥715.0052W high ¥1,350.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MUROMACHI CHEMICALS INC. closed at ¥871.00, 42.4% below the consensus fair value of ¥1,512.73 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 21.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,697.15
+209.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥764.69
-12.2%
√(22.5 × EPS × BVPS)
EPS=40.58, BVPS=640.44 · outside Graham range (P/E 21.5, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥811.60
-6.8%
EPS × 20x (sector P/E)
EPS=40.58, Sector P/E=20x
Peter Lynch (PEG)
¥82.78
-90.5%
EPS × Growth% (PEG = 1 is fair)
EPS=40.58, g=2%
EV/EBITDA
¥2,025.46
+132.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=933.95M
Dividend Discount (DDM)
¥332.05
-61.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.04, r=10%, g=2%
Book Value (P/B)
¥320.22
-63.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=640.44, ROE=6.5%, g=3%, r=10%
Reverse DCF
¥871.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.1% | Historical: -2%
Margin of Safety
¥1,068.36
+22.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1424.48, 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.