¥630.91
Near FV▼ -4.8% against the close used
Model range ¥118.39 – ¥996.10
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥118.39Fair value¥630.91Bull¥996.10
FairClose
52-week traded range
52W low ¥602.0052W high ¥720.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
YOKOHAMA GYORUI CO.,LTD. closed at ¥663.00, 5.1% above the consensus fair value of ¥630.91 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 22.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥499.72
-24.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥536.10
-19.1%
√(22.5 × EPS × BVPS)
EPS=29.67, BVPS=430.52 · outside Graham range (P/E 22.4, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥593.40
-10.5%
EPS × 20x (sector P/E)
EPS=29.67, Sector P/E=20x
Peter Lynch (PEG)
¥890.10
+34.3%
EPS × Growth% (PEG = 1 is fair)
EPS=29.67, g=30%
EV/EBITDA
¥996.10
+50.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=356.38M
Dividend Discount (DDM)
¥433.20
-34.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.02, r=10%, g=8%
Book Value (P/B)
¥118.39
-82.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=430.52, ROE=7.1%, g=6%, r=10%
Reverse DCF
¥663.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.6% | Historical: 102.3%
Margin of Safety
¥407.31
-38.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=543.07, 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.