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¥59.93Fair value¥921.66Bull¥3,866.75
FairClose
52-week traded range
52W low ¥548.0052W high ¥914.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
UNIVANCE CORPORATION closed at ¥811.00, 12.0% below the consensus fair value of ¥921.66 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 18.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,866.75
+376.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,180.03
+45.5%
√(22.5 × EPS × BVPS)
EPS=44.26, BVPS=1398.28
P/E Fair Value
¥885.20
+9.1%
EPS × 20x (sector P/E)
EPS=44.26, Sector P/E=20x
Peter Lynch (PEG)
¥1,082.60
+33.5%
EPS × Growth% (PEG = 1 is fair)
EPS=44.26, g=24.5%
EV/EBITDA
¥3,866.47
+376.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.09B
Dividend Discount (DDM)
¥229.55
-71.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18, r=10%, g=2%
Book Value (P/B)
¥59.93
-92.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1398.28, ROE=3.3%, g=3%, r=10%
Reverse DCF
¥811.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: -24.5%
Margin of Safety
¥1,483.00
+82.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1977.33, 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.