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¥206.11Fair value¥1,604.36Bull¥2,015.55
FairClose
52-week traded range
52W low ¥1,745.0052W high ¥4,776.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
ANRITSU CORPORATION closed at ¥3,139.00, 95.7% above the consensus fair value of ¥1,604.36 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 34.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,015.55
-35.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,332.08
-57.6%
√(22.5 × EPS × BVPS)
EPS=91.2, BVPS=864.74 · outside Graham range (P/E 34.4, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,824.00
-41.9%
EPS × 20x (sector P/E)
EPS=91.2, Sector P/E=20x
Peter Lynch (PEG)
¥206.11
-93.4%
EPS × Growth% (PEG = 1 is fair)
EPS=91.2, g=2.3%
EV/EBITDA
¥1,599.97
-49.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=20.84B
Dividend Discount (DDM)
¥636.35
-79.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.91, r=10%, g=2%
Book Value (P/B)
¥753.56
-76.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=864.74, ROE=9.1%, g=3%, r=10%
Reverse DCF
¥3,139.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.5% | Historical: -2.3%
Margin of Safety
¥1,292.91
-58.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1723.88, 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.