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¥1,500.00Fair value¥5,265.52Bull¥8,453.30
FairClose
52-week traded range
52W low ¥1,877.0052W high ¥3,865.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HIRATA Corporation closed at ¥3,450.00, 34.5% below the consensus fair value of ¥5,265.52 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 17.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,453.30
+145.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,341.84
-3.1%
√(22.5 × EPS × BVPS)
EPS=198.54, BVPS=2500 · outside Graham range (P/E 17.4, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥3,970.80
+15.1%
EPS × 20x (sector P/E)
EPS=198.54, Sector P/E=20x
Peter Lynch (PEG)
¥4,504.87
+30.6%
EPS × Growth% (PEG = 1 is fair)
EPS=198.54, g=22.7%
EV/EBITDA
¥5,680.70
+64.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.24B
Dividend Discount (DDM)
¥3,781.89
+9.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.04, r=10%, g=8%
Book Value (P/B)
¥1,500.00
-56.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2500, ROE=8.4%, g=6%, r=10%
Reverse DCF
¥3,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: 22.7%
Margin of Safety
¥3,941.48
+14.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5255.31, 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.