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¥1,151.71Fair value¥3,959.38Bull¥6,398.40
FairClose
52-week traded range
52W low ¥1,725.0052W high ¥3,165.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BUFFALO INC. closed at ¥3,030.00, 23.5% below the consensus fair value of ¥3,959.38 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,590.56
-14.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,613.89
+19.3%
√(22.5 × EPS × BVPS)
EPS=319.92, BVPS=1814.37
P/E Fair Value
¥6,398.40
+111.2%
EPS × 20x (sector P/E)
EPS=319.92, Sector P/E=20x
Peter Lynch (PEG)
¥1,151.71
-62.0%
EPS × Growth% (PEG = 1 is fair)
EPS=319.92, g=3.6%
EV/EBITDA
¥4,165.82
+37.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.64B
Dividend Discount (DDM)
¥1,529.85
-49.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=119.99, r=10%, g=2%
Book Value (P/B)
¥3,965.70
+30.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1814.37, ROE=18.3%, g=3%, r=10%
Reverse DCF
¥3,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.1% | Historical: -3.6%
Margin of Safety
¥3,150.71
+4.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4200.95, 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.