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¥103.38Fair value¥2,547.91Bull¥4,070.91
FairClose
52-week traded range
52W low ¥1,235.0052W high ¥1,449.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MURO CORPORATION closed at ¥1,333.00, 47.7% below the consensus fair value of ¥2,547.91 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,239.05
+68.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,182.59
+138.8%
√(22.5 × EPS × BVPS)
EPS=118.2, BVPS=3808.57
P/E Fair Value
¥2,364.00
+77.3%
EPS × 20x (sector P/E)
EPS=118.2, Sector P/E=20x
Peter Lynch (PEG)
¥1,735.18
+30.2%
EPS × Growth% (PEG = 1 is fair)
EPS=118.2, g=14.7%
EV/EBITDA
¥4,070.91
+205.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.61B
Dividend Discount (DDM)
¥586.35
-56.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.99, r=10%, g=2%
Book Value (P/B)
¥103.38
-92.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3808.57, ROE=3.2%, g=3%, r=10%
Reverse DCF
¥1,333.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: -14.7%
Margin of Safety
¥1,946.41
+46.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2595.21, 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.