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¥3,587.30Fair value¥6,039.39Bull¥9,730.13
FairClose
52-week traded range
52W low ¥3,512.0052W high ¥4,352.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Amano Corporation closed at ¥3,875.00, 35.8% below the consensus fair value of ¥6,039.39 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 13.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,561.13
+43.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,587.30
-7.4%
√(22.5 × EPS × BVPS)
EPS=286.34, BVPS=1997.42 · outside Graham range (P/E 13.5, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥5,726.80
+47.8%
EPS × 20x (sector P/E)
EPS=286.34, Sector P/E=20x
Peter Lynch (PEG)
¥5,712.48
+47.4%
EPS × Growth% (PEG = 1 is fair)
EPS=286.34, g=20%
EV/EBITDA
¥8,483.77
+118.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=33.2B
Dividend Discount (DDM)
¥9,730.13
+151.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=180.19, r=10%, g=8%
Book Value (P/B)
¥4,344.39
+12.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1997.42, ROE=14.7%, g=6%, r=10%
Reverse DCF
¥3,875.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 20%
Margin of Safety
¥3,718.81
-4.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4958.41, 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.