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¥867.18Fair value¥5,678.84Bull¥9,080.40
FairClose
52-week traded range
52W low ¥3,330.0052W high ¥4,320.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
GENERAL PACKER CO.,LTD. closed at ¥4,030.00, 29.0% below the consensus fair value of ¥5,678.84 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 8.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,935.06
-27.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,582.93
+63.3%
√(22.5 × EPS × BVPS)
EPS=454.02, BVPS=4242.11
P/E Fair Value
¥9,080.40
+125.3%
EPS × 20x (sector P/E)
EPS=454.02, Sector P/E=20x
Peter Lynch (PEG)
¥867.18
-78.5%
EPS × Growth% (PEG = 1 is fair)
EPS=454.02, g=1.9%
EV/EBITDA
¥7,375.25
+83.0%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=1.19B
Dividend Discount (DDM)
¥1,402.74
-65.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110.02, r=10%, g=2%
Book Value (P/B)
¥4,908.72
+21.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4242.11, ROE=11.1%, g=3%, r=10%
Reverse DCF
¥4,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: 1.9%
Margin of Safety
¥4,649.60
+15.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6199.46, 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.