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¥2,316.00Fair value¥4,861.64Bull¥7,783.56
FairClose
52-week traded range
52W low ¥3,105.0052W high ¥6,710.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
THE HANSHIN DIESEL WORKS,LTD. closed at ¥5,790.00, 19.1% above the consensus fair value of ¥4,861.64 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 25.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,508.11
-22.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,965.55
-14.2%
√(22.5 × EPS × BVPS)
EPS=227.12, BVPS=4825 · outside Graham range (P/E 25.5, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥4,542.40
-21.5%
EPS × 20x (sector P/E)
EPS=227.12, Sector P/E=20x
Peter Lynch (PEG)
¥3,840.60
-33.7%
EPS × Growth% (PEG = 1 is fair)
EPS=227.12, g=16.9%
EV/EBITDA
¥7,783.56
+34.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.4B
Dividend Discount (DDM)
¥4,908.76
-15.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=90.9, r=10%, g=8%
Book Value (P/B)
¥2,316.00
-60.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4825, ROE=4.8%, g=6%, r=10%
Reverse DCF
¥5,790.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.4% | Historical: 16.9%
Margin of Safety
¥3,504.01
-39.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4672.02, 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.