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¥363.40Fair value¥2,077.19Bull¥3,397.87
FairClose
52-week traded range
52W low ¥1,376.0052W high ¥1,768.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MAEZAWA KYUSO INDUSTRIES CO.,LTD. closed at ¥1,593.00, 23.3% below the consensus fair value of ¥2,077.19 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 12.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,154.25
-27.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,421.63
+52.0%
√(22.5 × EPS × BVPS)
EPS=130.89, BVPS=1991.25
P/E Fair Value
¥2,617.80
+64.3%
EPS × 20x (sector P/E)
EPS=130.89, Sector P/E=20x
Peter Lynch (PEG)
¥2,053.66
+28.9%
EPS × Growth% (PEG = 1 is fair)
EPS=130.89, g=15.7%
EV/EBITDA
¥3,037.41
+90.7%
(EBITDA × 17.8x − Net Debt) ÷ Shares
EBITDA=3.49B
Dividend Discount (DDM)
¥3,397.87
+113.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=62.92, r=10%, g=8%
Book Value (P/B)
¥363.40
-77.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1991.25, ROE=6.7%, g=6%, r=10%
Reverse DCF
¥1,593.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.4% | Historical: 15.7%
Margin of Safety
¥1,548.42
-2.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2064.56, 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.