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¥99.39Fair value¥1,359.87Bull¥2,200.25
FairClose
52-week traded range
52W low ¥916.0052W high ¥1,361.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
HYUGA PRIMARY CARE Co.,Ltd. closed at ¥1,310.00, 3.7% below the consensus fair value of ¥1,359.87 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 18.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥99.39
-92.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥778.82
-40.5%
√(22.5 × EPS × BVPS)
EPS=70.38, BVPS=383.04 · outside Graham range (P/E 18.6, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,407.60
+7.5%
EPS × 20x (sector P/E)
EPS=70.38, Sector P/E=20x
Peter Lynch (PEG)
¥786.85
-39.9%
EPS × Growth% (PEG = 1 is fair)
EPS=70.38, g=11.2%
EV/EBITDA
¥2,200.25
+68.0%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=1.17B
Dividend Discount (DDM)
¥1,082.32
-17.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.04, r=10%, g=8%
Book Value (P/B)
¥1,311.92
+0.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=383.04, ROE=19.7%, g=6%, r=10%
Reverse DCF
¥1,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: 11.2%
Margin of Safety
¥571.45
-56.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=761.94, 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.