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¥1,913.19Fair value¥3,411.01Bull¥12,159.29
FairClose
52-week traded range
52W low ¥994.0052W high ¥1,367.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HATSUHO SHOUJI CO.,LTD. closed at ¥1,102.00, 67.7% below the consensus fair value of ¥3,411.01 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 4.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥12,159.29
+1,003.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,168.26
+278.2%
√(22.5 × EPS × BVPS)
EPS=252.26, BVPS=3061.11
P/E Fair Value
¥5,045.20
+357.8%
EPS × 20x (sector P/E)
EPS=252.26, Sector P/E=20x
Peter Lynch (PEG)
¥3,402.99
+208.8%
EPS × Growth% (PEG = 1 is fair)
EPS=252.26, g=13.5%
EV/EBITDA
¥6,563.81
+495.6%
(EBITDA × 16.7x − Net Debt) ÷ Shares
EBITDA=1.32B
Dividend Discount (DDM)
¥4,159.61
+277.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=77.03, r=10%, g=8%
Book Value (P/B)
¥1,913.19
+73.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3061.11, ROE=8.5%, g=6%, r=10%
Reverse DCF
¥1,102.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 13.5%
Margin of Safety
¥5,343.19
+384.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7124.25, 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.