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¥328.04Fair value¥1,075.79Bull¥1,381.20
FairClose
52-week traded range
52W low ¥1,131.0052W high ¥1,393.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Broad-Minded Co.,Ltd. closed at ¥1,263.00, 17.4% above the consensus fair value of ¥1,075.79 drawn from 8 valuation models.
Financial DNA score 37/100 — Average. P/E of 18.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,073.62
-15.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,047.08
-17.1%
√(22.5 × EPS × BVPS)
EPS=69.06, BVPS=705.59 · outside Graham range (P/E 18.3, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,381.20
+9.4%
EPS × 20x (sector P/E)
EPS=69.06, Sector P/E=20x
Peter Lynch (PEG)
¥328.04
-74.0%
EPS × Growth% (PEG = 1 is fair)
EPS=69.06, g=4.8%
Dividend Discount (DDM)
¥1,375.91
+8.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=68.96, r=10%, g=4.8%
Book Value (P/B)
¥692.15
-45.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=705.59, ROE=9.9%, g=4.8%, r=10%
Reverse DCF
¥1,263.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.9% | Historical: 4.8%
Margin of Safety
¥875.47
-30.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1167.3, 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.