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¥433.60Fair value¥1,849.34Bull¥2,645.41
FairClose
52-week traded range
52W low ¥904.1052W high ¥1,544.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ENEOS Holdings,Inc. closed at ¥1,441.00, 22.1% below the consensus fair value of ¥1,849.34 drawn from 9 valuation models.
Financial DNA score 56/100 — 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
¥2,645.41
+83.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,281.12
-11.1%
√(22.5 × EPS × BVPS)
EPS=96.18, BVPS=758.42 · outside Graham range (P/E 15, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,923.60
+33.5%
EPS × 20x (sector P/E)
EPS=96.18, Sector P/E=20x
Peter Lynch (PEG)
¥1,605.24
+11.4%
EPS × Growth% (PEG = 1 is fair)
EPS=96.18, g=16.7%
EV/EBITDA
¥1,943.01
+34.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=795.82B
Dividend Discount (DDM)
¥433.60
-69.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.01, r=10%, g=2%
Book Value (P/B)
¥541.73
-62.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=758.42, ROE=8%, g=3%, r=10%
Reverse DCF
¥1,441.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: -16.7%
Margin of Safety
¥1,462.53
+1.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1950.04, 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.