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¥4,849.86Fair value¥8,896.23Bull¥14,699.77
FairClose
52-week traded range
52W low ¥3,232.0052W high ¥7,517.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
GS Yuasa Corporation closed at ¥4,962.00, 44.2% below the consensus fair value of ¥8,896.23 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,283.59
+66.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,080.99
+22.6%
√(22.5 × EPS × BVPS)
EPS=417.33, BVPS=3938.1
P/E Fair Value
¥8,346.60
+68.2%
EPS × 20x (sector P/E)
EPS=417.33, Sector P/E=20x
Peter Lynch (PEG)
¥12,519.90
+152.3%
EPS × Growth% (PEG = 1 is fair)
EPS=417.33, g=30%
EV/EBITDA
¥14,699.77
+196.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=86.8B
Dividend Discount (DDM)
¥4,849.86
-2.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.81, r=10%, g=8%
Book Value (P/B)
¥5,217.98
+5.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3938.1, ROE=11.3%, g=6%, r=10%
Reverse DCF
¥4,962.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: 49.1%
Margin of Safety
¥5,677.80
+14.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7570.39, 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.