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¥872.14Fair value¥8,170.10Bull¥12,357.35
FairClose
52-week traded range
52W low ¥5,080.0052W high ¥6,280.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
EXEDY Corporation closed at ¥5,810.00, 28.9% below the consensus fair value of ¥8,170.10 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 15.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥12,357.35
+112.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.3%, r=10%, tg=3%, n=10yr
Graham Number
¥4,415.28
-24.0%
√(22.5 × EPS × BVPS)
EPS=374.31, BVPS=2314.74 · outside Graham range (P/E 15.5, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥7,486.20
+28.9%
EPS × 20x (sector P/E)
EPS=374.31, Sector P/E=20x
Peter Lynch (PEG)
¥872.14
-85.0%
EPS × Growth% (PEG = 1 is fair)
EPS=374.31, g=2.3%
EV/EBITDA
¥9,139.44
+57.3%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=35.7B
Dividend Discount (DDM)
¥3,999.76
-31.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=299.8, r=10%, g=2.3%
Book Value (P/B)
¥1,421.91
-75.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2314.74, ROE=7.3%, g=3%, r=10%
Reverse DCF
¥5,810.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 2.3%
Margin of Safety
¥6,064.71
+4.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8086.28, 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.