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¥1,319.24Fair value¥14,096.56Bull¥19,936.84
FairClose
52-week traded range
52W low ¥16,425.0052W high ¥31,350.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HIROSE ELECTRIC CO.,LTD. closed at ¥24,065.00, 70.7% above the consensus fair value of ¥14,096.56 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 24.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,875.36
-59.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.3%, r=10%, tg=3%, n=10yr
Graham Number
¥8,484.98
-64.7%
√(22.5 × EPS × BVPS)
EPS=991.91, BVPS=3225.87 · outside Graham range (P/E 24.3, P/B 7.5) — asset-light, treat as a rough floor
P/E Fair Value
¥19,838.20
-17.6%
EPS × 20x (sector P/E)
EPS=991.91, Sector P/E=20x
Peter Lynch (PEG)
¥1,319.24
-94.5%
EPS × Growth% (PEG = 1 is fair)
EPS=991.91, g=1.3%
EV/EBITDA
¥19,936.84
-17.2%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=62.46B
Dividend Discount (DDM)
¥6,443.40
-73.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=505.37, r=10%, g=2%
Book Value (P/B)
¥2,718.95
-88.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3225.87, ROE=8.9%, g=3%, r=10%
Reverse DCF
¥24,065.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.8% | Historical: 1.3%
Margin of Safety
¥9,549.64
-60.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12732.85, 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.