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¥662.20Fair value¥2,938.54Bull¥6,675.71
FairClose
52-week traded range
52W low ¥2,692.0052W high ¥3,840.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
IRISO ELECTRONICS CO.,LTD. closed at ¥2,750.00, 6.4% below the consensus fair value of ¥2,938.54 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 23.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,491.22
-9.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.6%, r=10%, tg=3%, n=10yr
Graham Number
¥2,951.34
+7.3%
√(22.5 × EPS × BVPS)
EPS=118.25, BVPS=3273.81
P/E Fair Value
¥2,365.00
-14.0%
EPS × 20x (sector P/E)
EPS=118.25, Sector P/E=20x
Peter Lynch (PEG)
¥662.20
-75.9%
EPS × Growth% (PEG = 1 is fair)
EPS=118.25, g=5.6%
EV/EBITDA
¥6,675.71
+142.8%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=12.4B
Dividend Discount (DDM)
¥2,402.40
-12.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.1, r=10%, g=5.6%
Book Value (P/B)
¥1,178.57
-57.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3273.81, ROE=3.6%, g=5.6%, r=10%
Reverse DCF
¥2,750.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.2% | Historical: 5.6%
Margin of Safety
¥1,951.89
-29.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2602.52, 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.