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¥1,533.66Fair value¥3,455.53Bull¥5,948.72
FairClose
52-week traded range
52W low ¥1,604.0052W high ¥1,766.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HYOJITO Co.,Ltd. closed at ¥1,678.00, 51.4% below the consensus fair value of ¥3,455.53 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 9.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,979.88
+77.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,629.76
+56.7%
√(22.5 × EPS × BVPS)
EPS=170.35, BVPS=1804.3
P/E Fair Value
¥3,407.00
+103.0%
EPS × 20x (sector P/E)
EPS=170.35, Sector P/E=20x
Peter Lynch (PEG)
¥3,355.90
+100.0%
EPS × Growth% (PEG = 1 is fair)
EPS=170.35, g=19.7%
EV/EBITDA
¥5,948.72
+254.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.56B
Dividend Discount (DDM)
¥3,343.58
+99.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=61.92, r=10%, g=8%
Book Value (P/B)
¥1,533.66
-8.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1804.3, ROE=9.4%, g=6%, r=10%
Reverse DCF
¥1,678.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 19.7%
Margin of Safety
¥2,254.16
+34.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3005.55, 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.