¥1,093.46
Below FV▲ +37.5% against the close used
Model range ¥239.91 – ¥1,419.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥239.91Fair value¥1,093.46Bull¥1,419.60
FairClose
52-week traded range
52W low ¥715.0052W high ¥920.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Wacom Co.,Ltd. closed at ¥795.00, 27.3% below the consensus fair value of ¥1,093.46 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 11.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥1,184.32
+49.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥666.28
-16.2%
√(22.5 × EPS × BVPS)
EPS=70.98, BVPS=277.97 · outside Graham range (P/E 11.2, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,419.60
+78.6%
EPS × 20x (sector P/E)
EPS=70.98, Sector P/E=20x
Peter Lynch (PEG)
¥239.91
-69.8%
EPS × Growth% (PEG = 1 is fair)
EPS=70.98, g=3.4%
EV/EBITDA
¥1,117.80
+40.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=15.25B
Dividend Discount (DDM)
¥331.46
-58.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26, r=10%, g=2%
Book Value (P/B)
¥992.76
+24.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=277.97, ROE=28%, g=3%, r=10%
Reverse DCF
¥795.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.7% | Historical: -3.4%
Margin of Safety
¥817.55
+2.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1090.07, 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.