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¥3,230.33Fair value¥7,826.10Bull¥14,769.30
FairClose
52-week traded range
52W low ¥3,170.0052W high ¥4,085.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CHUO SPRING CO.,LTD. closed at ¥3,670.00, 53.1% below the consensus fair value of ¥7,826.10 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 7.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,771.87
+166.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,192.85
+68.7%
√(22.5 × EPS × BVPS)
EPS=492.31, BVPS=3462.26
P/E Fair Value
¥9,846.20
+168.3%
EPS × 20x (sector P/E)
EPS=492.31, Sector P/E=20x
Peter Lynch (PEG)
¥14,769.30
+302.4%
EPS × Growth% (PEG = 1 is fair)
EPS=492.31, g=30%
EV/EBITDA
¥4,905.45
+33.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.01B
Dividend Discount (DDM)
¥3,230.33
-12.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.82, r=10%, g=8%
Book Value (P/B)
¥7,876.65
+114.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3462.26, ROE=15.1%, g=6%, r=10%
Reverse DCF
¥3,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.5% | Historical: 62%
Margin of Safety
¥6,452.73
+75.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8603.64, 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.