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¥2,413.52Fair value¥4,516.55Bull¥8,141.85
FairClose
52-week traded range
52W low ¥879.0052W high ¥2,136.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DIJET INDUSTRIAL CO.,LTD. closed at ¥1,963.00, 56.5% below the consensus fair value of ¥4,516.55 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 7.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,014.90
+155.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,370.18
+122.6%
√(22.5 × EPS × BVPS)
EPS=263.77, BVPS=3218.03
P/E Fair Value
¥5,275.40
+168.7%
EPS × 20x (sector P/E)
EPS=263.77, Sector P/E=20x
Peter Lynch (PEG)
¥7,913.10
+303.1%
EPS × Growth% (PEG = 1 is fair)
EPS=263.77, g=30%
EV/EBITDA
¥8,141.85
+314.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.57B
Dividend Discount (DDM)
¥2,968.06
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.96, r=10%, g=8%
Book Value (P/B)
¥2,413.52
+23.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3218.03, ROE=9%, g=6%, r=10%
Reverse DCF
¥1,963.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.5% | Historical: 86.5%
Margin of Safety
¥3,665.12
+86.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4886.83, 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.