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¥5,014.02Fair value¥16,775.40Bull¥22,593.61
FairClose
52-week traded range
52W low ¥9,010.0052W high ¥15,560.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
IWABUCHI CORPORATION closed at ¥13,410.00, 20.1% below the consensus fair value of ¥16,775.40 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 15.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥19,295.32
+43.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.6%, r=10%, tg=3%, n=10yr
Graham Number
¥19,861.16
+48.1%
√(22.5 × EPS × BVPS)
EPS=889.01, BVPS=19720.59
P/E Fair Value
¥17,780.20
+32.6%
EPS × 20x (sector P/E)
EPS=889.01, Sector P/E=20x
Peter Lynch (PEG)
¥5,014.02
-62.6%
EPS × Growth% (PEG = 1 is fair)
EPS=889.01, g=5.6%
EV/EBITDA
¥22,593.61
+68.5%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=1.92B
Dividend Discount (DDM)
¥7,278.11
-45.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=300.38, r=10%, g=5.6%
Book Value (P/B)
¥9,347.56
-30.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19720.59, ROE=4.7%, g=5.6%, r=10%
Reverse DCF
¥13,410.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.3% | Historical: 5.6%
Margin of Safety
¥14,234.17
+6.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18978.89, 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.