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¥1,225.61Fair value¥10,601.78Bull¥18,793.80
FairClose
52-week traded range
52W low ¥6,240.0052W high ¥7,310.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MURAKAMI CORPORATION closed at ¥6,700.00, 36.8% below the consensus fair value of ¥10,601.78 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 12.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,187.93
+7.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥9,823.27
+46.6%
√(22.5 × EPS × BVPS)
EPS=524.89, BVPS=8170.73
P/E Fair Value
¥10,497.80
+56.7%
EPS × 20x (sector P/E)
EPS=524.89, Sector P/E=20x
Peter Lynch (PEG)
¥6,293.43
-6.1%
EPS × Growth% (PEG = 1 is fair)
EPS=524.89, g=12%
EV/EBITDA
¥18,793.80
+180.5%
(EBITDA × 16x − Net Debt) ÷ Shares
EBITDA=13.61B
Dividend Discount (DDM)
¥12,952.44
+93.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=239.86, r=10%, g=8%
Book Value (P/B)
¥1,225.61
-81.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8170.73, ROE=6.6%, g=6%, r=10%
Reverse DCF
¥6,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 12%
Margin of Safety
¥6,877.25
+2.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9169.67, 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.