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¥1,011.71Fair value¥2,009.08Bull¥6,360.73
FairClose
52-week traded range
52W low ¥819.0052W high ¥1,133.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
YOROZU CORPORATION closed at ¥882.00, 56.1% below the consensus fair value of ¥2,009.08 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 9.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,458.66
+178.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,302.00
+161.0%
√(22.5 × EPS × BVPS)
EPS=90.79, BVPS=2594.12
P/E Fair Value
¥1,815.80
+105.9%
EPS × 20x (sector P/E)
EPS=90.79, Sector P/E=20x
Peter Lynch (PEG)
¥2,184.41
+147.7%
EPS × Growth% (PEG = 1 is fair)
EPS=90.79, g=24.1%
EV/EBITDA
¥6,360.73
+621.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.09B
Dividend Discount (DDM)
¥1,781.29
+102.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.99, r=10%, g=8%
Book Value (P/B)
¥1,011.71
+14.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2594.12, ROE=3.9%, g=6%, r=10%
Reverse DCF
¥882.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.7% | Historical: 24.1%
Margin of Safety
¥1,644.11
+86.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2192.15, 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.