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¥87.31Fair value¥7,401.88Bull¥11,362.25
FairClose
52-week traded range
52W low ¥6,560.0052W high ¥26,430.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
UNION TOOL CO. closed at ¥12,530.00, 69.3% above the consensus fair value of ¥7,401.88 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 35.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥87.31
-99.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,045.07
-51.8%
√(22.5 × EPS × BVPS)
EPS=353.86, BVPS=4589.74 · outside Graham range (P/E 35.4, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥7,077.20
-43.5%
EPS × 20x (sector P/E)
EPS=353.86, Sector P/E=20x
Peter Lynch (PEG)
¥4,458.64
-64.4%
EPS × Growth% (PEG = 1 is fair)
EPS=353.86, g=12.6%
EV/EBITDA
¥11,362.25
-9.3%
(EBITDA × 16.3x − Net Debt) ÷ Shares
EBITDA=12.04B
Dividend Discount (DDM)
¥7,036.85
-43.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.31, r=10%, g=8%
Book Value (P/B)
¥2,294.87
-81.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4589.74, ROE=8%, g=6%, r=10%
Reverse DCF
¥12,530.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.8% | Historical: 12.6%
Margin of Safety
¥3,302.40
-73.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4403.19, 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.