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¥479.58Fair value¥1,300.42Bull¥1,918.54
FairClose
52-week traded range
52W low ¥431.0052W high ¥598.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ICHIKOH INDUSTRIES,LTD. closed at ¥554.00, 57.4% below the consensus fair value of ¥1,300.42 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 8.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,532.79
+176.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,095.19
+97.7%
√(22.5 × EPS × BVPS)
EPS=64.47, BVPS=826.87
P/E Fair Value
¥1,289.40
+132.7%
EPS × 20x (sector P/E)
EPS=64.47, Sector P/E=20x
Peter Lynch (PEG)
¥754.94
+36.3%
EPS × Growth% (PEG = 1 is fair)
EPS=64.47, g=11.7%
EV/EBITDA
¥1,918.54
+246.3%
(EBITDA × 15.9x − Net Debt) ÷ Shares
EBITDA=11.69B
Dividend Discount (DDM)
¥756.87
+36.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.02, r=10%, g=8%
Book Value (P/B)
¥479.58
-13.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=826.87, ROE=8.3%, g=6%, r=10%
Reverse DCF
¥554.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.5% | Historical: 11.7%
Margin of Safety
¥979.35
+76.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1305.79, 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.