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¥1,425.19Fair value¥2,630.78Bull¥4,028.43
FairClose
52-week traded range
52W low ¥2,477.0052W high ¥3,750.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HIDAY HIDAKA Corp. closed at ¥2,976.00, 13.1% above the consensus fair value of ¥2,630.78 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 22.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,088.68
-29.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,425.19
-52.1%
√(22.5 × EPS × BVPS)
EPS=130.74, BVPS=690.49 · outside Graham range (P/E 22.8, P/B 4.3) — asset-light, treat as a rough floor
P/E Fair Value
¥2,614.80
-12.1%
EPS × 20x (sector P/E)
EPS=130.74, Sector P/E=20x
Peter Lynch (PEG)
¥3,922.20
+31.8%
EPS × Growth% (PEG = 1 is fair)
EPS=130.74, g=30%
EV/EBITDA
¥4,028.43
+35.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.1B
Dividend Discount (DDM)
¥2,812.32
-5.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=52.08, r=10%, g=8%
Book Value (P/B)
¥2,192.30
-26.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=690.49, ROE=18.7%, g=6%, r=10%
Reverse DCF
¥2,976.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 31.6%
Margin of Safety
¥1,532.17
-48.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2042.89, 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.