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¥215.36Fair value¥677.08Bull¥1,032.18
FairClose
52-week traded range
52W low ¥320.0052W high ¥650.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Amvis Holdings,Inc. closed at ¥391.00, 42.3% below the consensus fair value of ¥677.08 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥729.52
+86.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.6%, r=10%, tg=3%, n=10yr
Graham Number
¥558.03
+42.7%
√(22.5 × EPS × BVPS)
EPS=37.52, BVPS=368.87
P/E Fair Value
¥750.40
+91.9%
EPS × 20x (sector P/E)
EPS=37.52, Sector P/E=20x
Peter Lynch (PEG)
¥324.17
-17.1%
EPS × Growth% (PEG = 1 is fair)
EPS=37.52, g=8.6%
EV/EBITDA
¥1,032.18
+164.0%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=8.92B
Dividend Discount (DDM)
¥215.36
-44.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.99, r=10%, g=8%
Book Value (P/B)
¥424.20
+8.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=368.87, ROE=10.6%, g=6%, r=10%
Reverse DCF
¥391.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: 8.6%
Margin of Safety
¥509.49
+30.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=679.32, 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.