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¥996.27Fair value¥2,681.14Bull¥3,806.53
FairClose
52-week traded range
52W low ¥1,078.0052W high ¥1,895.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MARUBUN CORPORATION closed at ¥1,798.00, 32.9% below the consensus fair value of ¥2,681.14 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,806.53
+111.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,479.26
+37.9%
√(22.5 × EPS × BVPS)
EPS=126.11, BVPS=2166.27
P/E Fair Value
¥2,522.20
+40.3%
EPS × 20x (sector P/E)
EPS=126.11, Sector P/E=20x
Peter Lynch (PEG)
¥996.27
-44.6%
EPS × Growth% (PEG = 1 is fair)
EPS=126.11, g=7.9%
EV/EBITDA
¥2,655.75
+47.7%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=8.48B
Dividend Discount (DDM)
¥2,568.25
+42.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.98, r=10%, g=7.9%
Book Value (P/B)
¥1,278.10
-28.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2166.27, ROE=5.9%, g=6%, r=10%
Reverse DCF
¥1,798.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 7.9%
Margin of Safety
¥2,202.00
+22.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2936, 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.