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¥1,049.18Fair value¥3,671.74Bull¥7,309.29
FairClose
52-week traded range
52W low ¥2,143.0052W high ¥3,096.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AISIN CORPORATION closed at ¥2,230.50, 39.3% below the consensus fair value of ¥3,671.74 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 9.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,848.26
+27.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,908.67
+30.4%
√(22.5 × EPS × BVPS)
EPS=232.64, BVPS=1616.3
P/E Fair Value
¥4,652.80
+108.6%
EPS × 20x (sector P/E)
EPS=232.64, Sector P/E=20x
Peter Lynch (PEG)
¥1,132.96
-49.2%
EPS × Growth% (PEG = 1 is fair)
EPS=232.64, g=4.9%
EV/EBITDA
¥7,309.29
+227.7%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=493.43B
Dividend Discount (DDM)
¥1,431.75
-35.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.04, r=10%, g=4.9%
Book Value (P/B)
¥1,049.18
-53.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1616.3, ROE=8.2%, g=4.9%, r=10%
Reverse DCF
¥2,230.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.9% | Historical: 4.9%
Margin of Safety
¥2,602.43
+16.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3469.91, 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.