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¥712.81Fair value¥2,340.95Bull¥3,519.31
FairClose
52-week traded range
52W low ¥1,414.0052W high ¥6,350.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
YOKOWO CO.,LTD. closed at ¥3,965.00, 69.4% above the consensus fair value of ¥2,340.95 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 23.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥891.70
-77.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,117.80
-21.4%
√(22.5 × EPS × BVPS)
EPS=166.71, BVPS=2591.5 · outside Graham range (P/E 23.8, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥3,334.20
-15.9%
EPS × 20x (sector P/E)
EPS=166.71, Sector P/E=20x
Peter Lynch (PEG)
¥741.86
-81.3%
EPS × Growth% (PEG = 1 is fair)
EPS=166.71, g=4.5%
EV/EBITDA
¥3,519.31
-11.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.14B
Dividend Discount (DDM)
¥712.81
-82.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=55.91, r=10%, g=2%
Book Value (P/B)
¥1,443.84
-63.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2591.5, ROE=6.9%, g=3%, r=10%
Reverse DCF
¥3,965.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: -4.5%
Margin of Safety
¥1,835.93
-53.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2447.9, 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.