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¥1,596.55Fair value¥4,953.40Bull¥6,737.87
FairClose
52-week traded range
52W low ¥4,540.0052W high ¥5,410.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Earth Corporation closed at ¥4,655.00, 6.0% below the consensus fair value of ¥4,953.40 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 19.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,737.87
+44.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,299.20
-7.6%
√(22.5 × EPS × BVPS)
EPS=240, BVPS=3422.79 · outside Graham range (P/E 19.4, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥4,800.00
+3.1%
EPS × 20x (sector P/E)
EPS=240, Sector P/E=20x
Peter Lynch (PEG)
¥1,790.40
-61.5%
EPS × Growth% (PEG = 1 is fair)
EPS=240, g=7.5%
EV/EBITDA
¥5,455.44
+17.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=12.67B
Dividend Discount (DDM)
¥1,596.55
-65.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=125.22, r=10%, g=2%
Book Value (P/B)
¥2,102.57
-54.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3422.79, ROE=7.3%, g=3%, r=10%
Reverse DCF
¥4,655.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: -7.5%
Margin of Safety
¥3,959.27
-14.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5279.02, 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.