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¥189.85Fair value¥883.38Bull¥1,619.79
FairClose
52-week traded range
52W low ¥617.0052W high ¥768.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
WEDS CO.,LTD. closed at ¥708.00, 19.9% below the consensus fair value of ¥883.38 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 11.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥495.57
-30.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.1%, r=10%, tg=3%, n=10yr
Graham Number
¥1,230.69
+73.8%
√(22.5 × EPS × BVPS)
EPS=60.85, BVPS=1106.25
P/E Fair Value
¥1,217.00
+71.9%
EPS × 20x (sector P/E)
EPS=60.85, Sector P/E=20x
Peter Lynch (PEG)
¥189.85
-73.2%
EPS × Growth% (PEG = 1 is fair)
EPS=60.85, g=3.1%
EV/EBITDA
¥1,619.79
+128.8%
(EBITDA × 11.6x − Net Debt) ÷ Shares
EBITDA=2.35B
Dividend Discount (DDM)
¥404.31
-42.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.97, r=10%, g=3.1%
Book Value (P/B)
¥398.76
-43.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1106.25, ROE=5.6%, g=3.1%, r=10%
Reverse DCF
¥708.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 3.1%
Margin of Safety
¥735.82
+3.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=981.09, 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.