¥114.28
Above FV▼ -53.4% against the close used
Model range ¥52.13 – ¥184.64
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥52.13Fair value¥114.28Bull¥184.64
FairClose
52-week traded range
52W low ¥233.0052W high ¥462.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
PLACO CO.,LTD. closed at ¥245.00, 114.4% above the consensus fair value of ¥114.28 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 28.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥67.08
-72.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥184.64
-24.6%
√(22.5 × EPS × BVPS)
EPS=8.72, BVPS=173.76 · outside Graham range (P/E 28.1, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥174.40
-28.8%
EPS × 20x (sector P/E)
EPS=8.72, Sector P/E=20x
Peter Lynch (PEG)
¥119.12
-51.4%
EPS × Growth% (PEG = 1 is fair)
EPS=8.72, g=13.7%
EV/EBITDA
¥120.54
-50.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=194.28M
Dividend Discount (DDM)
¥76.53
-68.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6, r=10%, g=2%
Book Value (P/B)
¥52.13
-78.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=173.76, ROE=5.1%, g=3%, r=10%
Reverse DCF
¥245.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.7% | Historical: -13.7%
Margin of Safety
¥106.53
-56.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=142.04, 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.