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¥2,016.84Fair value¥5,793.98Bull¥7,665.75
FairClose
52-week traded range
52W low ¥2,058.0052W high ¥3,015.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ENDO Lighting Corporation closed at ¥2,512.00, 56.6% below the consensus fair value of ¥5,793.98 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 8.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,540.56
+200.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,738.70
+88.6%
√(22.5 × EPS × BVPS)
EPS=294, BVPS=3394.59
P/E Fair Value
¥5,880.00
+134.1%
EPS × 20x (sector P/E)
EPS=294, Sector P/E=20x
Peter Lynch (PEG)
¥2,016.84
-19.7%
EPS × Growth% (PEG = 1 is fair)
EPS=294, g=6.9%
EV/EBITDA
¥7,665.75
+205.2%
(EBITDA × 13.4x − Net Debt) ÷ Shares
EBITDA=8.95B
Dividend Discount (DDM)
¥2,992.08
+19.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=87.92, r=10%, g=6.9%
Book Value (P/B)
¥2,715.68
+8.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3394.59, ROE=9.2%, g=6%, r=10%
Reverse DCF
¥2,512.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.5% | Historical: 6.9%
Margin of Safety
¥4,539.82
+80.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6053.09, 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.