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¥344.66Fair value¥1,961.06Bull¥2,600.61
FairClose
52-week traded range
52W low ¥728.0052W high ¥1,080.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Imasen Electric Industrial Co.,Ltd. closed at ¥962.00, 50.9% below the consensus fair value of ¥1,961.06 drawn from 8 valuation models.
Financial DNA score 53/100 — Good. 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
¥2,166.82
+125.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,600.61
+170.3%
√(22.5 × EPS × BVPS)
EPS=115.61, BVPS=2600
P/E Fair Value
¥2,312.20
+140.4%
EPS × 20x (sector P/E)
EPS=115.61, Sector P/E=20x
EV/EBITDA
¥2,154.17
+123.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.08B
Dividend Discount (DDM)
¥344.66
-64.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27.03, r=10%, g=2%
Book Value (P/B)
¥594.29
-38.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2600, ROE=4.6%, g=3%, r=10%
Reverse DCF
¥962.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.9% | Historical: 0%
Margin of Safety
¥1,769.91
+84.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2359.88, 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.