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¥1,296.28Fair value¥2,143.26Bull¥5,398.88
FairClose
52-week traded range
52W low ¥838.0052W high ¥1,037.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ADVAN GROUP CO.,LTD. closed at ¥954.00, 55.5% below the consensus fair value of ¥2,143.26 drawn from 9 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 4.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,985.47
+108.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,087.87
+223.7%
√(22.5 × EPS × BVPS)
EPS=235.43, BVPS=1800
P/E Fair Value
¥4,708.60
+393.6%
EPS × 20x (sector P/E)
EPS=235.43, Sector P/E=20x
Peter Lynch (PEG)
¥4,835.73
+406.9%
EPS × Growth% (PEG = 1 is fair)
EPS=235.43, g=20.5%
EV/EBITDA
¥1,296.28
+35.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.3B
Dividend Discount (DDM)
¥5,398.88
+465.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.98, r=10%, g=8%
Book Value (P/B)
¥3,645.00
+282.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1800, ROE=14.1%, g=6%, r=10%
Reverse DCF
¥954.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 20.5%
Margin of Safety
¥2,445.49
+156.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3260.65, 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.