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¥2,008.38Fair value¥4,817.81Bull¥6,230.51
FairClose
52-week traded range
52W low ¥1,681.0052W high ¥2,155.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DN HOLDINGS CO.,LTD. closed at ¥1,700.00, 64.7% below the consensus fair value of ¥4,817.81 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 7.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,230.51
+266.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.5%, r=10%, tg=3%, n=10yr
Graham Number
¥3,168.90
+86.4%
√(22.5 × EPS × BVPS)
EPS=236.28, BVPS=1888.89
P/E Fair Value
¥4,725.60
+178.0%
EPS × 20x (sector P/E)
EPS=236.28, Sector P/E=20x
Peter Lynch (PEG)
¥2,008.38
+18.1%
EPS × Growth% (PEG = 1 is fair)
EPS=236.28, g=8.5%
EV/EBITDA
¥5,730.39
+237.1%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=3.31B
Dividend Discount (DDM)
¥4,323.78
+154.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.07, r=10%, g=8%
Book Value (P/B)
¥3,447.22
+102.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1888.89, ROE=13.3%, g=6%, r=10%
Reverse DCF
¥1,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7% | Historical: 8.5%
Margin of Safety
¥3,531.25
+107.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4708.34, 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.