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¥509.77Fair value¥1,973.68Bull¥2,686.24
FairClose
52-week traded range
52W low ¥756.0052W high ¥1,092.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HANATOUR JAPAN CO.,LTD. closed at ¥811.00, 58.9% below the consensus fair value of ¥1,973.68 drawn from 8 valuation models.
Financial DNA score 75/100 — Strong. P/E of 7.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,686.24
+231.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥941.71
+16.1%
√(22.5 × EPS × BVPS)
EPS=110.32, BVPS=357.27
P/E Fair Value
¥2,206.40
+172.1%
EPS × 20x (sector P/E)
EPS=110.32, Sector P/E=20x
EV/EBITDA
¥1,852.44
+128.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.34B
Dividend Discount (DDM)
¥509.77
-37.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.98, r=10%, g=2%
Book Value (P/B)
¥1,623.02
+100.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=357.27, ROE=34.8%, g=3%, r=10%
Reverse DCF
¥811.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.7% | Historical: 0%
Margin of Safety
¥1,458.59
+79.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1944.78, 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.