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¥172.03Fair value¥3,407.68Bull¥4,635.38
FairClose
52-week traded range
52W low ¥2,087.0052W high ¥3,080.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MARUYAMA MFG.CO.,INC. closed at ¥3,005.00, 11.8% below the consensus fair value of ¥3,407.68 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 16.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥172.03
-94.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,635.38
+54.3%
√(22.5 × EPS × BVPS)
EPS=184.32, BVPS=5181.03
P/E Fair Value
¥3,686.40
+22.7%
EPS × 20x (sector P/E)
EPS=184.32, Sector P/E=20x
Peter Lynch (PEG)
¥635.90
-78.8%
EPS × Growth% (PEG = 1 is fair)
EPS=184.32, g=3.5%
EV/EBITDA
¥3,995.50
+33.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.28B
Dividend Discount (DDM)
¥1,019.15
-66.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=79.93, r=10%, g=2%
Book Value (P/B)
¥518.10
-82.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5181.03, ROE=3.7%, g=3%, r=10%
Reverse DCF
¥3,005.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.4% | Historical: -3.5%
Margin of Safety
¥2,123.45
-29.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2831.27, 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.