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¥2,068.11Fair value¥5,396.15Bull¥10,791.14
FairClose
52-week traded range
52W low ¥2,985.0052W high ¥6,310.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JAPAN PURE CHEMICAL CO.,LTD. closed at ¥4,680.00, 13.3% below the consensus fair value of ¥5,396.15 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 15.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,190.11
+32.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,663.43
-0.4%
√(22.5 × EPS × BVPS)
EPS=311.86, BVPS=3099.34 · outside Graham range (P/E 15, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥6,237.20
+33.3%
EPS × 20x (sector P/E)
EPS=311.86, Sector P/E=20x
Peter Lynch (PEG)
¥5,192.47
+11.0%
EPS × Growth% (PEG = 1 is fair)
EPS=311.86, g=16.7%
EV/EBITDA
¥2,068.11
-55.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=664.62M
Dividend Discount (DDM)
¥10,791.14
+130.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=199.84, r=10%, g=8%
Book Value (P/B)
¥4,261.59
-8.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3099.34, ROE=11.5%, g=6%, r=10%
Reverse DCF
¥4,680.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.3% | Historical: 16.7%
Margin of Safety
¥4,272.69
-8.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5696.91, 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.