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¥2,194.85Fair value¥3,558.63Bull¥5,245.95
FairClose
52-week traded range
52W low ¥1,585.0052W high ¥2,057.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Yokota Manufacturing Co., Ltd. closed at ¥1,739.00, 51.1% below the consensus fair value of ¥3,558.63 drawn from 9 valuation models.
Financial DNA score 85/100 — Exceptional. P/E of 9.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,338.27
+92.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,633.45
+51.4%
√(22.5 × EPS × BVPS)
EPS=182.56, BVPS=1688.35
P/E Fair Value
¥3,651.20
+110.0%
EPS × 20x (sector P/E)
EPS=182.56, Sector P/E=20x
Peter Lynch (PEG)
¥3,658.50
+110.4%
EPS × Growth% (PEG = 1 is fair)
EPS=182.56, g=20%
EV/EBITDA
¥5,245.95
+201.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=540.65M
Dividend Discount (DDM)
¥3,239.76
+86.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60, r=10%, g=8%
Book Value (P/B)
¥2,194.85
+26.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1688.35, ROE=11.2%, g=6%, r=10%
Reverse DCF
¥1,739.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 20%
Margin of Safety
¥2,405.73
+38.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3207.64, 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.