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¥250.15Fair value¥446.13Bull¥653.60
FairClose
52-week traded range
52W low ¥684.0052W high ¥990.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Foodison,Inc. closed at ¥780.00, 74.8% above the consensus fair value of ¥446.13 drawn from 7 valuation models.
Financial DNA score 36/100 — Average. P/E of 23.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥281.22
-63.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥624.63
-19.9%
√(22.5 × EPS × BVPS)
EPS=32.68, BVPS=530.61 · outside Graham range (P/E 23.9, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥653.60
-16.2%
EPS × 20x (sector P/E)
EPS=32.68, Sector P/E=20x
EV/EBITDA
¥449.01
-42.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=213.2M
Book Value (P/B)
¥250.15
-67.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=530.61, ROE=6.3%, g=3%, r=10%
Reverse DCF
¥780.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 0%
Margin of Safety
¥389.86
-50.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=519.82, 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.