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¥1,911.96Fair value¥3,127.35Bull¥5,183.42
FairClose
52-week traded range
52W low ¥1,770.0052W high ¥2,435.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Bunka Shutter Co.,Ltd. closed at ¥1,868.00, 40.3% below the consensus fair value of ¥3,127.35 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,911.96
+2.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,615.89
+40.0%
√(22.5 × EPS × BVPS)
EPS=179.09, BVPS=1698.18
P/E Fair Value
¥3,581.80
+91.7%
EPS × 20x (sector P/E)
EPS=179.09, Sector P/E=20x
Peter Lynch (PEG)
¥3,074.98
+64.6%
EPS × Growth% (PEG = 1 is fair)
EPS=179.09, g=17.2%
EV/EBITDA
¥5,183.42
+177.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=21.03B
Dividend Discount (DDM)
¥3,994.53
+113.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=73.97, r=10%, g=8%
Book Value (P/B)
¥2,054.80
+10.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1698.18, ROE=10.8%, g=6%, r=10%
Reverse DCF
¥1,868.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: 17.2%
Margin of Safety
¥2,027.41
+8.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2703.22, 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.