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¥5,038.00Fair value¥8,498.81Bull¥11,859.76
FairClose
52-week traded range
52W low ¥2,553.0052W high ¥3,475.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
UNIVERSAL ENGEISHA CO.,LTD closed at ¥3,080.00, 63.8% below the consensus fair value of ¥8,498.81 drawn from 8 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 7.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,976.03
+191.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,038.00
+63.6%
√(22.5 × EPS × BVPS)
EPS=388.23, BVPS=2905.66
P/E Fair Value
¥7,764.60
+152.1%
EPS × 20x (sector P/E)
EPS=388.23, Sector P/E=20x
Peter Lynch (PEG)
¥9,814.45
+218.7%
EPS × Growth% (PEG = 1 is fair)
EPS=388.23, g=25.3%
EV/EBITDA
¥11,859.76
+285.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.06B
Book Value (P/B)
¥5,956.60
+93.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2905.66, ROE=14.2%, g=6%, r=10%
Reverse DCF
¥3,080.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.6% | Historical: 25.3%
Margin of Safety
¥5,444.66
+76.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7259.54, 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.