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¥745.32Fair value¥6,102.05Bull¥7,763.80
FairClose
52-week traded range
52W low ¥4,080.0052W high ¥11,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
PILLAR Corporation closed at ¥9,040.00, 48.1% above the consensus fair value of ¥6,102.05 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 23.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,125.58
-43.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,510.75
-39.0%
√(22.5 × EPS × BVPS)
EPS=388.19, BVPS=3476.92 · outside Graham range (P/E 23.3, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥7,763.80
-14.1%
EPS × 20x (sector P/E)
EPS=388.19, Sector P/E=20x
Peter Lynch (PEG)
¥745.32
-91.8%
EPS × Growth% (PEG = 1 is fair)
EPS=388.19, g=1.9%
EV/EBITDA
¥6,893.53
-23.7%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=15.51B
Dividend Discount (DDM)
¥1,659.74
-81.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.18, r=10%, g=2%
Book Value (P/B)
¥4,306.42
-52.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3476.92, ROE=11.7%, g=3%, r=10%
Reverse DCF
¥9,040.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.2% | Historical: 1.9%
Margin of Safety
¥4,600.03
-49.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6133.38, 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.