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¥471.36Fair value¥967.94Bull¥1,713.81
FairClose
52-week traded range
52W low ¥1,946.0052W high ¥2,598.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Chubu Steel Plate Co.,Ltd. closed at ¥2,135.00, 120.6% above the consensus fair value of ¥967.94 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 45.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥882.40
-58.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,713.81
-19.7%
√(22.5 × EPS × BVPS)
EPS=47.08, BVPS=2772.73 · outside Graham range (P/E 45.4, P/B 0.8) — asset-light, treat as a rough floor
P/E Fair Value
¥941.60
-55.9%
EPS × 20x (sector P/E)
EPS=47.08, Sector P/E=20x
Peter Lynch (PEG)
¥1,121.45
-47.5%
EPS × Growth% (PEG = 1 is fair)
EPS=47.08, g=23.8%
EV/EBITDA
¥932.26
-56.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.08B
Dividend Discount (DDM)
¥1,325.67
-37.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=103.97, r=10%, g=2%
Book Value (P/B)
¥471.36
-77.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2772.73, ROE=1.7%, g=3%, r=10%
Reverse DCF
¥2,135.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.2% | Historical: -23.8%
Margin of Safety
¥884.45
-58.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1179.27, 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.