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¥599.36Fair value¥3,420.64Bull¥6,067.88
FairClose
52-week traded range
52W low ¥4,115.0052W high ¥4,750.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Maruyoshi Center Inc. closed at ¥4,650.00, 35.9% above the consensus fair value of ¥3,420.64 drawn from 8 valuation models.
Financial DNA score 33/100 — Weak. P/E of 33.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,632.58
-43.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,324.06
-28.5%
√(22.5 × EPS × BVPS)
EPS=140.46, BVPS=3496.24 · outside Graham range (P/E 33.1, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥2,809.20
-39.6%
EPS × 20x (sector P/E)
EPS=140.46, Sector P/E=20x
Peter Lynch (PEG)
¥3,528.36
-24.1%
EPS × Growth% (PEG = 1 is fair)
EPS=140.46, g=25.1%
EV/EBITDA
¥6,067.88
+30.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1B
Book Value (P/B)
¥599.36
-87.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3496.24, ROE=4.2%, g=3%, r=10%
Reverse DCF
¥4,650.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.9% | Historical: -25.1%
Margin of Safety
¥2,191.46
-52.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2921.95, 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.