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¥964.43Fair value¥4,872.77Bull¥6,720.80
FairClose
52-week traded range
52W low ¥3,415.0052W high ¥4,105.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hirose Tusyo Inc. closed at ¥3,925.00, 19.5% below the consensus fair value of ¥4,872.77 drawn from 7 valuation models.
Financial DNA score 38/100 — Average. P/E of 11.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,687.19
+19.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,170.65
+31.7%
√(22.5 × EPS × BVPS)
EPS=336.04, BVPS=3536.04
P/E Fair Value
¥6,720.80
+71.2%
EPS × 20x (sector P/E)
EPS=336.04, Sector P/E=20x
Peter Lynch (PEG)
¥964.43
-75.4%
EPS × Growth% (PEG = 1 is fair)
EPS=336.04, g=2.9%
Book Value (P/B)
¥3,485.52
-11.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3536.04, ROE=9.9%, g=3%, r=10%
Reverse DCF
¥3,925.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 2.9%
Margin of Safety
¥4,144.66
+5.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5526.21, 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.