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¥1,074.57Fair value¥2,837.42Bull¥3,705.40
FairClose
52-week traded range
52W low ¥1,918.0052W high ¥2,533.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
OKADA AIYON CORPORATION closed at ¥1,950.00, 31.3% below the consensus fair value of ¥2,837.42 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 10.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,059.85
+56.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,056.69
+56.8%
√(22.5 × EPS × BVPS)
EPS=185.27, BVPS=2241.38
P/E Fair Value
¥3,705.40
+90.0%
EPS × 20x (sector P/E)
EPS=185.27, Sector P/E=20x
Peter Lynch (PEG)
¥1,074.57
-44.9%
EPS × Growth% (PEG = 1 is fair)
EPS=185.27, g=5.8%
EV/EBITDA
¥2,973.65
+52.5%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=2.91B
Dividend Discount (DDM)
¥1,891.18
-3.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=75.08, r=10%, g=5.8%
Book Value (P/B)
¥1,440.89
-26.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2241.38, ROE=8.5%, g=5.8%, r=10%
Reverse DCF
¥1,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.6% | Historical: 5.8%
Margin of Safety
¥2,455.49
+25.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3273.98, 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.