¥802.25
Above FV▼ -53.3% against the close used
Model range ¥178.57 – ¥1,492.44
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥178.57Fair value¥802.25Bull¥1,492.44
FairClose
52-week traded range
52W low ¥1,603.5052W high ¥1,972.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
LIXIL Corporation closed at ¥1,717.00, 114.0% above the consensus fair value of ¥802.25 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 60.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥530.98
-69.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥935.72
-45.5%
√(22.5 × EPS × BVPS)
EPS=28.33, BVPS=1373.6 · outside Graham range (P/E 60.6, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥566.60
-67.0%
EPS × 20x (sector P/E)
EPS=28.33, Sector P/E=20x
Peter Lynch (PEG)
¥849.90
-50.5%
EPS × Growth% (PEG = 1 is fair)
EPS=28.33, g=30%
EV/EBITDA
¥1,492.44
-13.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=111.49B
Dividend Discount (DDM)
¥1,147.13
-33.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.97, r=10%, g=2%
Book Value (P/B)
¥178.57
-89.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1373.6, ROE=1.3%, g=3%, r=10%
Reverse DCF
¥1,717.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.2% | Historical: -36%
Margin of Safety
¥508.33
-70.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=677.77, 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.