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¥679.71Fair value¥2,288.96Bull¥5,722.82
FairClose
52-week traded range
52W low ¥1,256.0052W high ¥1,885.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MABUCHI MOTOR CO.,LTD. closed at ¥1,658.50, 27.5% below the consensus fair value of ¥2,288.96 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 15.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,102.01
+26.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,799.77
+8.5%
√(22.5 × EPS × BVPS)
EPS=105.9, BVPS=1359.43
P/E Fair Value
¥2,118.00
+27.7%
EPS × 20x (sector P/E)
EPS=105.9, Sector P/E=20x
Peter Lynch (PEG)
¥1,749.47
+5.5%
EPS × Growth% (PEG = 1 is fair)
EPS=105.9, g=16.5%
EV/EBITDA
¥2,822.65
+70.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=38.98B
Dividend Discount (DDM)
¥5,722.82
+245.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=105.98, r=10%, g=8%
Book Value (P/B)
¥679.71
-59.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1359.43, ROE=8%, g=6%, r=10%
Reverse DCF
¥1,658.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: 16.5%
Margin of Safety
¥1,504.95
-9.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2006.59, 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.