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¥894.09Fair value¥3,649.54Bull¥4,632.23
FairClose
52-week traded range
52W low ¥1,975.0052W high ¥2,475.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PULSTEC INDUSTRIAL CO.,LTD. closed at ¥2,145.00, 41.2% below the consensus fair value of ¥3,649.54 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 10.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,632.23
+116.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,716.32
+73.3%
√(22.5 × EPS × BVPS)
EPS=208.9, BVPS=2938.36
P/E Fair Value
¥4,178.00
+94.8%
EPS × 20x (sector P/E)
EPS=208.9, Sector P/E=20x
Peter Lynch (PEG)
¥894.09
-58.3%
EPS × Growth% (PEG = 1 is fair)
EPS=208.9, g=4.3%
EV/EBITDA
¥3,282.27
+53.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=449.04M
Dividend Discount (DDM)
¥1,083.01
-49.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=84.94, r=10%, g=2%
Book Value (P/B)
¥1,804.99
-15.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2938.36, ROE=7.3%, g=3%, r=10%
Reverse DCF
¥2,145.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.9% | Historical: -4.3%
Margin of Safety
¥3,131.64
+46.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4175.52, 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.