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¥1,591.49Fair value¥3,003.28Bull¥5,550.74
FairClose
52-week traded range
52W low ¥1,551.5052W high ¥1,901.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAIICHIKOSHO CO.,LTD. closed at ¥1,828.50, 39.1% below the consensus fair value of ¥3,003.28 drawn from 9 valuation models.
Financial DNA score 80/100 — Exceptional. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,591.49
-13.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,030.85
+11.1%
√(22.5 × EPS × BVPS)
EPS=153.38, BVPS=1195.1
P/E Fair Value
¥3,067.60
+67.8%
EPS × 20x (sector P/E)
EPS=153.38, Sector P/E=20x
Peter Lynch (PEG)
¥4,601.40
+151.6%
EPS × Growth% (PEG = 1 is fair)
EPS=153.38, g=30%
EV/EBITDA
¥5,550.74
+203.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=34.99B
Dividend Discount (DDM)
¥3,613.85
+97.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=66.92, r=10%, g=8%
Book Value (P/B)
¥2,151.18
+17.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1195.1, ROE=13.2%, g=6%, r=10%
Reverse DCF
¥1,828.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: 32.2%
Margin of Safety
¥1,672.49
-8.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2229.98, 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.