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¥2,735.87Fair value¥3,998.12Bull¥5,218.07
FairClose
52-week traded range
52W low ¥1,591.0052W high ¥2,735.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AIRMAN CORPORATION closed at ¥2,454.00, 38.6% below the consensus fair value of ¥3,998.12 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 12.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,068.85
+65.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,774.83
+13.1%
√(22.5 × EPS × BVPS)
EPS=204.99, BVPS=1669.39
P/E Fair Value
¥4,099.80
+67.1%
EPS × 20x (sector P/E)
EPS=204.99, Sector P/E=20x
Peter Lynch (PEG)
¥3,987.06
+62.5%
EPS × Growth% (PEG = 1 is fair)
EPS=204.99, g=19.5%
EV/EBITDA
¥5,218.07
+112.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.33B
Dividend Discount (DDM)
¥3,882.72
+58.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=71.9, r=10%, g=8%
Book Value (P/B)
¥2,921.43
+19.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1669.39, ROE=13%, g=6%, r=10%
Reverse DCF
¥2,454.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.2% | Historical: 19.5%
Margin of Safety
¥2,735.87
+11.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3647.83, 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.