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¥701.70Fair value¥1,493.30Bull¥2,239.20
FairClose
52-week traded range
52W low ¥1,159.0052W high ¥1,404.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AIRTECH JAPAN,LTD. closed at ¥1,298.00, 13.1% below the consensus fair value of ¥1,493.30 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 11.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,221.71
-5.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,927.61
+48.5%
√(22.5 × EPS × BVPS)
EPS=111.96, BVPS=1475
P/E Fair Value
¥2,239.20
+72.5%
EPS × 20x (sector P/E)
EPS=111.96, Sector P/E=20x
Peter Lynch (PEG)
¥903.52
-30.4%
EPS × Growth% (PEG = 1 is fair)
EPS=111.96, g=8.1%
EV/EBITDA
¥1,277.71
-1.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.43B
Dividend Discount (DDM)
¥701.70
-45.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=55.04, r=10%, g=2%
Book Value (P/B)
¥1,011.43
-22.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1475, ROE=7.8%, g=3%, r=10%
Reverse DCF
¥1,298.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: -8.1%
Margin of Safety
¥1,347.13
+3.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1796.17, 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.