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¥89.46Fair value¥818.59Bull¥1,074.20
FairClose
52-week traded range
52W low ¥331.0052W high ¥456.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAISUI CO.,LTD. closed at ¥392.00, 52.1% below the consensus fair value of ¥818.59 drawn from 8 valuation models.
Financial DNA score 47/100 — Average. P/E of 7.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,006.66
+156.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,062.03
+170.9%
√(22.5 × EPS × BVPS)
EPS=53.71, BVPS=933.33
P/E Fair Value
¥1,074.20
+174.0%
EPS × 20x (sector P/E)
EPS=53.71, Sector P/E=20x
EV/EBITDA
¥534.16
+36.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.11B
Dividend Discount (DDM)
¥89.46
-77.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.02, r=10%, g=2%
Book Value (P/B)
¥401.33
+2.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=933.33, ROE=6%, g=3%, r=10%
Reverse DCF
¥392.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.8% | Historical: 0%
Margin of Safety
¥785.72
+100.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1047.63, 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.