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¥220.05Fair value¥475.22Bull¥2,291.71
FairClose
52-week traded range
52W low ¥453.0052W high ¥704.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
DIAMOND ELECTRIC HOLDINGS Co.,Ltd. closed at ¥489.00, 2.9% above the consensus fair value of ¥475.22 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 19.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥468.19
-4.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥850.45
+73.9%
√(22.5 × EPS × BVPS)
EPS=24.98, BVPS=1286.84
P/E Fair Value
¥499.60
+2.2%
EPS × 20x (sector P/E)
EPS=24.98, Sector P/E=20x
Peter Lynch (PEG)
¥749.40
+53.3%
EPS × Growth% (PEG = 1 is fair)
EPS=24.98, g=30%
EV/EBITDA
¥2,291.71
+368.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.47B
Dividend Discount (DDM)
¥318.60
-34.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.99, r=10%, g=2%
Book Value (P/B)
¥220.05
-55.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1286.84, ROE=1.7%, g=3%, r=10%
Reverse DCF
¥489.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: -35.9%
Margin of Safety
¥454.56
-7.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=606.08, 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.