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¥46.41Fair value¥183.23Bull¥283.40
FairClose
52-week traded range
52W low ¥245.0052W high ¥930.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Moi Corporation closed at ¥435.00, 137.4% above the consensus fair value of ¥183.23 drawn from 8 valuation models.
Financial DNA score 30/100 — Weak. P/E of 59.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥84.78
-80.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥152.10
-65.0%
√(22.5 × EPS × BVPS)
EPS=7.28, BVPS=141.23 · outside Graham range (P/E 59.8, P/B 3.1) — asset-light, treat as a rough floor
P/E Fair Value
¥145.60
-66.5%
EPS × 20x (sector P/E)
EPS=7.28, Sector P/E=20x
Peter Lynch (PEG)
¥144.65
-66.7%
EPS × Growth% (PEG = 1 is fair)
EPS=7.28, g=19.9%
EV/EBITDA
¥283.40
-34.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=395.86M
Book Value (P/B)
¥46.41
-89.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=141.23, ROE=5.3%, g=3%, r=10%
Reverse DCF
¥435.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22% | Historical: -19.9%
Margin of Safety
¥95.62
-78.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=127.49, 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.