¥323.02
Above FV▼ -70.4% against the close used
Model range ¥51.87 – ¥420.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥51.87Fair value¥323.02Bull¥420.60
FairClose
52-week traded range
52W low ¥846.0052W high ¥1,117.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
ICHIBANYA CO.,LTD. closed at ¥1,090.00, 237.4% above the consensus fair value of ¥323.02 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 67.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥276.80
-74.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥270.32
-75.2%
√(22.5 × EPS × BVPS)
EPS=16.06, BVPS=202.23 · outside Graham range (P/E 67.9, P/B 5.4) — asset-light, treat as a rough floor
P/E Fair Value
¥321.20
-70.5%
EPS × 20x (sector P/E)
EPS=16.06, Sector P/E=20x
Peter Lynch (PEG)
¥51.87
-95.2%
EPS × Growth% (PEG = 1 is fair)
EPS=16.06, g=3.2%
EV/EBITDA
¥420.60
-61.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.73B
Dividend Discount (DDM)
¥204.29
-81.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16.02, r=10%, g=2%
Book Value (P/B)
¥144.45
-86.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=202.23, ROE=8%, g=3%, r=10%
Reverse DCF
¥1,090.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.7% | Historical: -3.2%
Margin of Safety
¥217.08
-80.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=289.44, 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.