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¥134.90Fair value¥1,614.11Bull¥2,373.20
FairClose
52-week traded range
52W low ¥992.0052W high ¥1,544.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
IDOM Inc. closed at ¥1,203.00, 25.5% below the consensus fair value of ¥1,614.11 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 10.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥134.90
-88.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.5%, r=10%, tg=3%, n=10yr
Graham Number
¥1,531.14
+27.3%
√(22.5 × EPS × BVPS)
EPS=118.66, BVPS=878.1
P/E Fair Value
¥2,373.20
+97.3%
EPS × 20x (sector P/E)
EPS=118.66, Sector P/E=20x
Peter Lynch (PEG)
¥296.65
-75.3%
EPS × Growth% (PEG = 1 is fair)
EPS=118.66, g=2.5%
EV/EBITDA
¥1,887.94
+56.9%
(EBITDA × 11.3x − Net Debt) ÷ Shares
EBITDA=24.42B
Dividend Discount (DDM)
¥486.65
-59.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.61, r=10%, g=2.5%
Book Value (P/B)
¥1,404.96
+16.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=878.1, ROE=14.2%, g=3%, r=10%
Reverse DCF
¥1,203.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: 2.5%
Margin of Safety
¥1,009.81
-16.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1346.41, 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.