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¥382.85Fair value¥1,296.60Bull¥2,047.55
FairClose
52-week traded range
52W low ¥1,124.0052W high ¥2,424.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
MURAKI CORPORATION closed at ¥1,532.00, 18.2% above the consensus fair value of ¥1,296.60 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 33.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,047.55
+33.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,423.18
-7.1%
√(22.5 × EPS × BVPS)
EPS=46.42, BVPS=1939.24 · outside Graham range (P/E 33, P/B 0.8) — asset-light, treat as a rough floor
P/E Fair Value
¥928.40
-39.4%
EPS × 20x (sector P/E)
EPS=46.42, Sector P/E=20x
Peter Lynch (PEG)
¥484.62
-68.4%
EPS × Growth% (PEG = 1 is fair)
EPS=46.42, g=10.4%
EV/EBITDA
¥1,336.61
-12.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=189.74M
Dividend Discount (DDM)
¥382.85
-75.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.03, r=10%, g=2%
Book Value (P/B)
¥465.42
-69.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1939.24, ROE=2.4%, g=3%, r=10%
Reverse DCF
¥1,532.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.9% | Historical: -10.4%
Margin of Safety
¥1,099.78
-28.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1466.38, 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.