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¥914.93Fair value¥1,440.86Bull¥2,189.44
FairClose
52-week traded range
52W low ¥1,409.0052W high ¥1,830.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Prodelight Co.,Ltd. closed at ¥1,549.00, 7.5% above the consensus fair value of ¥1,440.86 drawn from 8 valuation models.
Financial DNA score 45/100 — Average. P/E of 21.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,415.63
-8.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥954.20
-38.4%
√(22.5 × EPS × BVPS)
EPS=71.32, BVPS=567.4 · outside Graham range (P/E 21.7, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,426.40
-7.9%
EPS × 20x (sector P/E)
EPS=71.32, Sector P/E=20x
Peter Lynch (PEG)
¥1,225.28
-20.9%
EPS × Growth% (PEG = 1 is fair)
EPS=71.32, g=17.2%
EV/EBITDA
¥2,189.44
+41.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=214.84M
Book Value (P/B)
¥914.93
-40.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=567.4, ROE=12.5%, g=6%, r=10%
Reverse DCF
¥1,549.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.3% | Historical: 17.2%
Margin of Safety
¥949.06
-38.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1265.41, 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.