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¥568.13Fair value¥1,109.33Bull¥1,491.96
FairClose
52-week traded range
52W low ¥372.0052W high ¥772.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Peers Co.,Ltd. closed at ¥454.00, 59.1% below the consensus fair value of ¥1,109.33 drawn from 9 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 9.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,491.96
+228.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥568.13
+25.1%
√(22.5 × EPS × BVPS)
EPS=47.08, BVPS=304.7
P/E Fair Value
¥941.60
+107.4%
EPS × 20x (sector P/E)
EPS=47.08, Sector P/E=20x
Peter Lynch (PEG)
¥1,412.40
+211.1%
EPS × Growth% (PEG = 1 is fair)
EPS=47.08, g=30%
EV/EBITDA
¥1,226.60
+170.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=648.02M
Dividend Discount (DDM)
¥862.96
+90.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.98, r=10%, g=8%
Book Value (P/B)
¥716.04
+57.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=304.7, ROE=15.4%, g=6%, r=10%
Reverse DCF
¥454.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.8% | Historical: 69.7%
Margin of Safety
¥750.42
+65.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1000.56, 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.