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¥400.44Fair value¥2,437.39Bull¥5,039.93
FairClose
52-week traded range
52W low ¥2,290.0052W high ¥6,050.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Akasaka Diesels Ltd. closed at ¥2,923.00, 19.9% above the consensus fair value of ¥2,437.39 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 21.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,940.49
-33.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,039.93
+72.4%
√(22.5 × EPS × BVPS)
EPS=139.04, BVPS=8119.44
P/E Fair Value
¥2,780.80
-4.9%
EPS × 20x (sector P/E)
EPS=139.04, Sector P/E=20x
Peter Lynch (PEG)
¥400.44
-86.3%
EPS × Growth% (PEG = 1 is fair)
EPS=139.04, g=2.9%
EV/EBITDA
¥2,077.08
-28.9%
(EBITDA × 11.4x − Net Debt) ÷ Shares
EBITDA=340.24M
Dividend Discount (DDM)
¥435.03
-85.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.11, r=10%, g=2.9%
Book Value (P/B)
¥1,518.34
-48.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8119.44, ROE=1.9%, g=3%, r=10%
Reverse DCF
¥2,923.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.8% | Historical: 2.9%
Margin of Safety
¥2,440.31
-16.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3253.74, 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.