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¥513.35Fair value¥2,494.90Bull¥3,433.80
FairClose
52-week traded range
52W low ¥1,518.0052W high ¥1,914.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAIKO TSUSAN CO.,LTD. closed at ¥1,677.00, 32.8% below the consensus fair value of ¥2,494.90 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,612.01
+55.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3%, r=10%, tg=3%, n=10yr
Graham Number
¥2,558.07
+52.5%
√(22.5 × EPS × BVPS)
EPS=171.69, BVPS=1693.94
P/E Fair Value
¥3,433.80
+104.8%
EPS × 20x (sector P/E)
EPS=171.69, Sector P/E=20x
Peter Lynch (PEG)
¥513.35
-69.4%
EPS × Growth% (PEG = 1 is fair)
EPS=171.69, g=3%
EV/EBITDA
¥2,756.99
+64.4%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=1.33B
Dividend Discount (DDM)
¥1,027.42
-38.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.93, r=10%, g=3%
Book Value (P/B)
¥1,814.94
+8.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1693.94, ROE=10.5%, g=3%, r=10%
Reverse DCF
¥1,677.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 3%
Margin of Safety
¥2,150.97
+28.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2867.96, 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.