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¥262.79Fair value¥1,535.67Bull¥2,180.80
FairClose
52-week traded range
52W low ¥1,183.0052W high ¥1,561.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
G-7 HOLDINGS Inc. closed at ¥1,414.00, 7.9% below the consensus fair value of ¥1,535.67 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 13.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,125.81
-20.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,412.00
-0.1%
√(22.5 × EPS × BVPS)
EPS=109.04, BVPS=812.64 · outside Graham range (P/E 13, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥2,180.80
+54.2%
EPS × 20x (sector P/E)
EPS=109.04, Sector P/E=20x
Peter Lynch (PEG)
¥262.79
-81.4%
EPS × Growth% (PEG = 1 is fair)
EPS=109.04, g=2.4%
EV/EBITDA
¥1,840.92
+30.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.08B
Dividend Discount (DDM)
¥892.41
-36.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.99, r=10%, g=2%
Book Value (P/B)
¥1,277.01
-9.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=812.64, ROE=14%, g=3%, r=10%
Reverse DCF
¥1,414.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.3% | Historical: -2.4%
Margin of Safety
¥1,179.65
-16.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1572.87, 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.