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¥756.25Fair value¥3,141.19Bull¥4,976.09
FairClose
52-week traded range
52W low ¥1,579.0052W high ¥2,169.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PLANT Co.,Ltd. closed at ¥1,925.00, 38.7% below the consensus fair value of ¥3,141.19 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 9.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,881.83
+49.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,115.04
+61.8%
√(22.5 × EPS × BVPS)
EPS=194.91, BVPS=2212.64
P/E Fair Value
¥3,898.20
+102.5%
EPS × 20x (sector P/E)
EPS=194.91, Sector P/E=20x
Peter Lynch (PEG)
¥756.25
-60.7%
EPS × Growth% (PEG = 1 is fair)
EPS=194.91, g=3.9%
EV/EBITDA
¥4,976.09
+158.5%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=3.3B
Dividend Discount (DDM)
¥1,274.31
-33.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=75.08, r=10%, g=3.9%
Book Value (P/B)
¥1,887.25
-2.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2212.64, ROE=9.1%, g=3.9%, r=10%
Reverse DCF
¥1,925.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 3.9%
Margin of Safety
¥2,473.77
+28.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3298.36, 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.