¥293.78
Below FV▲ +15.7% against the close used
Model range ¥38.21 – ¥336.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥38.21Fair value¥293.78Bull¥336.20
FairClose
52-week traded range
52W low ¥142.0052W high ¥257.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Anshin Guarantor Service Co.,Ltd. closed at ¥254.00, 13.5% below the consensus fair value of ¥293.78 drawn from 8 valuation models.
Financial DNA score 39/100 — Average. P/E of 15.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥315.06
+24.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥237.72
-6.4%
√(22.5 × EPS × BVPS)
EPS=16.81, BVPS=149.41 · outside Graham range (P/E 15.1, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥336.20
+32.4%
EPS × 20x (sector P/E)
EPS=16.81, Sector P/E=20x
Peter Lynch (PEG)
¥128.09
-49.6%
EPS × Growth% (PEG = 1 is fair)
EPS=16.81, g=7.6%
Dividend Discount (DDM)
¥38.21
-85.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3, r=10%, g=2%
Book Value (P/B)
¥187.83
-26.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=149.41, ROE=11.8%, g=3%, r=10%
Reverse DCF
¥254.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.4% | Historical: -7.6%
Margin of Safety
¥222.25
-12.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=296.33, 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.