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¥266.14Fair value¥4,244.78Bull¥6,111.55
FairClose
52-week traded range
52W low ¥3,730.0052W high ¥5,440.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Hakuto Co.,Ltd. closed at ¥5,410.00, 27.5% above the consensus fair value of ¥4,244.78 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 20.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,111.55
+13.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥4,662.85
-13.8%
√(22.5 × EPS × BVPS)
EPS=266.14, BVPS=3630.87 · outside Graham range (P/E 20.3, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥5,322.80
-1.6%
EPS × 20x (sector P/E)
EPS=266.14, Sector P/E=20x
Peter Lynch (PEG)
¥266.14
-95.1%
EPS × Growth% (PEG = 1 is fair)
EPS=266.14, g=1%
EV/EBITDA
¥1,111.00
-79.5%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=7.46B
Dividend Discount (DDM)
¥2,552.17
-52.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=200.17, r=10%, g=2%
Book Value (P/B)
¥2,334.13
-56.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3630.87, ROE=7.5%, g=3%, r=10%
Reverse DCF
¥5,410.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.4% | Historical: 1%
Margin of Safety
¥4,024.30
-25.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5365.73, 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.