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¥841.70Fair value¥2,721.53Bull¥6,477.04
FairClose
52-week traded range
52W low ¥2,075.0052W high ¥2,960.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
EBARA JITSUGYO CO.,LTD. closed at ¥2,276.00, 16.4% below the consensus fair value of ¥2,721.53 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 12.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥841.70
-63.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.5%, r=10%, tg=3%, n=10yr
Graham Number
¥2,205.30
-3.1%
√(22.5 × EPS × BVPS)
EPS=184.24, BVPS=1173.2 · outside Graham range (P/E 12.4, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥3,684.80
+61.9%
EPS × 20x (sector P/E)
EPS=184.24, Sector P/E=20x
Peter Lynch (PEG)
¥1,573.41
-30.9%
EPS × Growth% (PEG = 1 is fair)
EPS=184.24, g=8.5%
EV/EBITDA
¥3,750.69
+64.8%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=6.36B
Dividend Discount (DDM)
¥6,477.04
+184.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=119.95, r=10%, g=8%
Book Value (P/B)
¥3,243.89
+42.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1173.2, ROE=17.1%, g=6%, r=10%
Reverse DCF
¥2,276.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.6% | Historical: 8.5%
Margin of Safety
¥1,682.95
-26.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2243.93, 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.