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¥616.55Fair value¥1,361.78Bull¥1,921.25
FairClose
52-week traded range
52W low ¥441.0052W high ¥621.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HITO-TO-HITO Holdings Co.,Ltd. closed at ¥503.00, 63.1% below the consensus fair value of ¥1,361.78 drawn from 8 valuation models.
Financial DNA score 77/100 — Strong. P/E of 11.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,921.25
+282.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥616.55
+22.6%
√(22.5 × EPS × BVPS)
EPS=45.68, BVPS=369.85
P/E Fair Value
¥913.60
+81.6%
EPS × 20x (sector P/E)
EPS=45.68, Sector P/E=20x
Peter Lynch (PEG)
¥1,370.40
+172.4%
EPS × Growth% (PEG = 1 is fair)
EPS=45.68, g=30%
EV/EBITDA
¥1,426.59
+183.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.33B
Book Value (P/B)
¥1,766.05
+251.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=369.85, ROE=25.1%, g=6%, r=10%
Reverse DCF
¥503.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 129.6%
Margin of Safety
¥862.85
+71.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1150.47, 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.