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¥1,348.06Fair value¥2,519.60Bull¥3,045.24
FairClose
52-week traded range
52W low ¥1,322.0052W high ¥1,824.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HISAKA WORKS,LTD. closed at ¥1,661.00, 34.1% below the consensus fair value of ¥2,519.60 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 12.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,584.54
+55.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,655.67
+59.9%
√(22.5 × EPS × BVPS)
EPS=130.21, BVPS=2407.25
P/E Fair Value
¥2,604.20
+56.8%
EPS × 20x (sector P/E)
EPS=130.21, Sector P/E=20x
Peter Lynch (PEG)
¥1,794.29
+8.0%
EPS × Growth% (PEG = 1 is fair)
EPS=130.21, g=13.8%
EV/EBITDA
¥3,045.24
+83.3%
(EBITDA × 16.9x − Net Debt) ÷ Shares
EBITDA=5.05B
Dividend Discount (DDM)
¥2,968.87
+78.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.98, r=10%, g=8%
Book Value (P/B)
¥1,348.06
-18.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2407.25, ROE=5.6%, g=6%, r=10%
Reverse DCF
¥1,661.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 13.8%
Margin of Safety
¥1,961.10
+18.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2614.8, 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.