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¥1,383.61Fair value¥3,499.46Bull¥5,179.20
FairClose
52-week traded range
52W low ¥1,585.0052W high ¥2,041.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ELECOM CO.,LTD. closed at ¥1,955.00, 44.1% below the consensus fair value of ¥3,499.46 drawn from 9 valuation models.
Financial DNA score 84/100 — Exceptional. P/E of 7.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,383.61
-29.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,793.22
+42.9%
√(22.5 × EPS × BVPS)
EPS=258.96, BVPS=1339.04
P/E Fair Value
¥5,179.20
+164.9%
EPS × 20x (sector P/E)
EPS=258.96, Sector P/E=20x
Peter Lynch (PEG)
¥4,674.23
+139.1%
EPS × Growth% (PEG = 1 is fair)
EPS=258.96, g=18.1%
EV/EBITDA
¥4,341.13
+122.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=18.83B
Dividend Discount (DDM)
¥3,082.64
+57.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=57.09, r=10%, g=8%
Book Value (P/B)
¥5,088.36
+160.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1339.04, ROE=21.2%, g=6%, r=10%
Reverse DCF
¥1,955.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.3% | Historical: 18.1%
Margin of Safety
¥2,339.01
+19.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3118.68, 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.