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¥6,717.24Fair value¥10,670.56Bull¥15,623.40
FairClose
52-week traded range
52W low ¥5,450.0052W high ¥12,660.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
MEIDENSHA CORPORATION closed at ¥10,320.00, 3.3% below the consensus fair value of ¥10,670.56 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 19.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥10,336.97
+0.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,717.24
-34.9%
√(22.5 × EPS × BVPS)
EPS=520.78, BVPS=3850.75 · outside Graham range (P/E 19.8, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥10,415.60
+0.9%
EPS × 20x (sector P/E)
EPS=520.78, Sector P/E=20x
Peter Lynch (PEG)
¥15,623.40
+51.4%
EPS × Growth% (PEG = 1 is fair)
EPS=520.78, g=30%
EV/EBITDA
¥14,326.66
+38.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=38.3B
Dividend Discount (DDM)
¥8,470.66
-17.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=156.86, r=10%, g=8%
Book Value (P/B)
¥8,760.45
-15.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3850.75, ROE=15.1%, g=6%, r=10%
Reverse DCF
¥10,320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7% | Historical: 36.9%
Margin of Safety
¥6,867.45
-33.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9156.6, 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.