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¥46.12Fair value¥682.07Bull¥1,431.48
FairClose
52-week traded range
52W low ¥899.0052W high ¥1,109.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
CORONA CORPORATION closed at ¥940.00, 37.8% above the consensus fair value of ¥682.07 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 27.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥433.49
-53.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.4%, r=10%, tg=3%, n=10yr
Graham Number
¥1,431.48
+52.3%
√(22.5 × EPS × BVPS)
EPS=33.91, BVPS=2685.71
P/E Fair Value
¥678.20
-27.9%
EPS × 20x (sector P/E)
EPS=33.91, Sector P/E=20x
Peter Lynch (PEG)
¥46.12
-95.1%
EPS × Growth% (PEG = 1 is fair)
EPS=33.91, g=1.4%
EV/EBITDA
¥1,067.11
+13.5%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=2.92B
Dividend Discount (DDM)
¥357.15
-62.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=28.01, r=10%, g=2%
Book Value (P/B)
¥349.14
-62.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2685.71, ROE=1.3%, g=3%, r=10%
Reverse DCF
¥940.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.5% | Historical: 1.4%
Margin of Safety
¥635.79
-32.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=847.72, 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.