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¥1,275.11Fair value¥3,822.69Bull¥18,519.27
FairClose
52-week traded range
52W low ¥2,728.0052W high ¥3,230.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Yokogawa Bridge Holdings Corp. closed at ¥2,955.00, 22.7% below the consensus fair value of ¥3,822.69 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 13.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥18,519.27
+526.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,108.54
+39.0%
√(22.5 × EPS × BVPS)
EPS=218.34, BVPS=3436.05
P/E Fair Value
¥4,366.80
+47.8%
EPS × 20x (sector P/E)
EPS=218.34, Sector P/E=20x
Peter Lynch (PEG)
¥1,275.11
-56.8%
EPS × Growth% (PEG = 1 is fair)
EPS=218.34, g=5.8%
EV/EBITDA
¥3,515.65
+19.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=18.08B
Dividend Discount (DDM)
¥1,529.66
-48.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=119.97, r=10%, g=2%
Book Value (P/B)
¥1,767.11
-40.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3436.05, ROE=6.6%, g=3%, r=10%
Reverse DCF
¥2,955.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: -5.8%
Margin of Safety
¥6,748.65
+128.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8998.2, 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.