¥930.65
Below FV▲ +31.1% against the close used
Model range ¥447.63 – ¥1,339.89
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥447.63Fair value¥930.65Bull¥1,339.89
FairClose
52-week traded range
52W low ¥665.0052W high ¥834.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
ELAN Corporation closed at ¥710.00, 23.7% below the consensus fair value of ¥930.65 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 15.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥1,043.26
+46.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥496.17
-30.1%
√(22.5 × EPS × BVPS)
EPS=45.77, BVPS=239.06 · outside Graham range (P/E 15.5, P/B 3) — asset-light, treat as a rough floor
P/E Fair Value
¥915.40
+28.9%
EPS × 20x (sector P/E)
EPS=45.77, Sector P/E=20x
Peter Lynch (PEG)
¥447.63
-37.0%
EPS × Growth% (PEG = 1 is fair)
EPS=45.77, g=9.8%
EV/EBITDA
¥1,339.89
+88.7%
(EBITDA × 14.9x − Net Debt) ÷ Shares
EBITDA=5.49B
Dividend Discount (DDM)
¥808.97
+13.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.98, r=10%, g=8%
Book Value (P/B)
¥866.58
+22.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=239.06, ROE=20.5%, g=6%, r=10%
Reverse DCF
¥710.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 9.8%
Margin of Safety
¥613.71
-13.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=818.28, 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.