¥306.81
Above FV▼ -58.5% against the close used
Model range ¥30.16 – ¥460.56
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥30.16Fair value¥306.81Bull¥460.56
FairClose
52-week traded range
52W low ¥717.0052W high ¥824.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
ADJUVANT HOLDINGS CO.,LTD. closed at ¥739.00, 140.9% above the consensus fair value of ¥306.81 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 41.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥260.87
-64.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥460.56
-37.7%
√(22.5 × EPS × BVPS)
EPS=17.86, BVPS=527.86 · outside Graham range (P/E 41.4, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥357.20
-51.7%
EPS × 20x (sector P/E)
EPS=17.86, Sector P/E=20x
Peter Lynch (PEG)
¥398.99
-46.0%
EPS × Growth% (PEG = 1 is fair)
EPS=17.86, g=22.3%
EV/EBITDA
¥324.80
-56.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=260.03M
Dividend Discount (DDM)
¥152.64
-79.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.97, r=10%, g=2%
Book Value (P/B)
¥30.16
-95.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=527.86, ROE=3.4%, g=3%, r=10%
Reverse DCF
¥739.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.9% | Historical: -22.3%
Margin of Safety
¥269.66
-63.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=359.54, 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.