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¥182.81Fair value¥714.67Bull¥1,511.99
FairClose
52-week traded range
52W low ¥850.0052W high ¥1,039.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
ZUIKO CORPORATION closed at ¥900.00, 25.9% above the consensus fair value of ¥714.67 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 12.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥411.18
-54.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,511.99
+68.0%
√(22.5 × EPS × BVPS)
EPS=74.51, BVPS=1363.64
P/E Fair Value
¥1,490.20
+65.6%
EPS × 20x (sector P/E)
EPS=74.51, Sector P/E=20x
Peter Lynch (PEG)
¥241.41
-73.2%
EPS × Growth% (PEG = 1 is fair)
EPS=74.51, g=3.2%
EV/EBITDA
¥237.58
-73.6%
(EBITDA × 11.6x − Net Debt) ÷ Shares
EBITDA=1.05B
Dividend Discount (DDM)
¥182.81
-79.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.97, r=10%, g=3.2%
Book Value (P/B)
¥476.06
-47.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1363.64, ROE=5.6%, g=3.2%, r=10%
Reverse DCF
¥900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 3.2%
Margin of Safety
¥853.34
-5.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1137.79, 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.