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¥598.24Fair value¥3,005.26Bull¥8,425.10
FairClose
52-week traded range
52W low ¥1,102.0052W high ¥2,001.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
The Imamura Securities Co.,Ltd. closed at ¥1,958.00, 34.8% below the consensus fair value of ¥3,005.26 drawn from 8 valuation models.
Financial DNA score 53/100 — Good. P/E of 9.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,425.10
+330.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,458.04
+76.6%
√(22.5 × EPS × BVPS)
EPS=206.29, BVPS=2576.32
P/E Fair Value
¥4,125.80
+110.7%
EPS × 20x (sector P/E)
EPS=206.29, Sector P/E=20x
Peter Lynch (PEG)
¥598.24
-69.4%
EPS × Growth% (PEG = 1 is fair)
EPS=206.29, g=2.9%
Dividend Discount (DDM)
¥1,058.47
-45.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=73.03, r=10%, g=2.9%
Book Value (P/B)
¥1,987.44
+1.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2576.32, ROE=8.4%, g=3%, r=10%
Reverse DCF
¥1,958.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 2.9%
Margin of Safety
¥4,002.23
+104.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5336.31, 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.