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¥1,676.43Fair value¥6,791.58Bull¥9,662.40
FairClose
52-week traded range
52W low ¥3,560.0052W high ¥4,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAYTONA CORPORATION closed at ¥3,990.00, 41.3% below the consensus fair value of ¥6,791.58 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 8.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,986.47
+50.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥6,520.86
+63.4%
√(22.5 × EPS × BVPS)
EPS=483.12, BVPS=3911.76
P/E Fair Value
¥9,662.40
+142.2%
EPS × 20x (sector P/E)
EPS=483.12, Sector P/E=20x
Peter Lynch (PEG)
¥1,676.43
-58.0%
EPS × Growth% (PEG = 1 is fair)
EPS=483.12, g=3.5%
EV/EBITDA
¥7,201.08
+80.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.78B
Dividend Discount (DDM)
¥1,719.49
-56.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=134.86, r=10%, g=2%
Book Value (P/B)
¥5,532.35
+38.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3911.76, ROE=12.9%, g=3%, r=10%
Reverse DCF
¥3,990.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5% | Historical: -3.5%
Margin of Safety
¥5,542.43
+38.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7389.91, 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.