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¥12,333.18Fair value¥23,299.94Bull¥33,169.39
FairClose
52-week traded range
52W low ¥41,080.0052W high ¥88,480.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
DISCO CORPORATION closed at ¥51,980.00, 123.1% above the consensus fair value of ¥23,299.94 drawn from 8 valuation models.
Financial DNA score 65/100 — Strong. P/E of 41.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥18,012.83
-65.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥12,333.18
-76.3%
√(22.5 × EPS × BVPS)
EPS=1249.84, BVPS=5408.95 · outside Graham range (P/E 41.6, P/B 9.6) — asset-light, treat as a rough floor
P/E Fair Value
¥24,996.80
-51.9%
EPS × 20x (sector P/E)
EPS=1249.84, Sector P/E=20x
Peter Lynch (PEG)
¥24,509.36
-52.8%
EPS × Growth% (PEG = 1 is fair)
EPS=1249.84, g=19.6%
EV/EBITDA
¥33,169.39
-36.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=199.81B
Book Value (P/B)
¥25,827.73
-50.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5408.95, ROE=25.1%, g=6%, r=10%
Reverse DCF
¥51,980.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17% | Historical: 19.6%
Margin of Safety
¥13,835.70
-73.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18447.6, 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.