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¥294.66Fair value¥1,481.06Bull¥2,029.36
FairClose
52-week traded range
52W low ¥2,281.5052W high ¥4,124.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
ASAHI INTECC CO.,LTD. closed at ¥3,190.00, 115.4% above the consensus fair value of ¥1,481.06 drawn from 8 valuation models.
Financial DNA score 43/100 — Average. P/E of 68.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,029.36
-36.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.3%, r=10%, tg=3%, n=10yr
Graham Number
¥767.98
-75.9%
√(22.5 × EPS × BVPS)
EPS=46.92, BVPS=558.67 · outside Graham range (P/E 68, P/B 5.7) — asset-light, treat as a rough floor
P/E Fair Value
¥938.40
-70.6%
EPS × 20x (sector P/E)
EPS=46.92, Sector P/E=20x
Peter Lynch (PEG)
¥294.66
-90.8%
EPS × Growth% (PEG = 1 is fair)
EPS=46.92, g=6.3%
EV/EBITDA
¥1,867.57
-41.5%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=39.27B
Book Value (P/B)
¥335.20
-89.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=558.67, ROE=8.4%, g=6%, r=10%
Reverse DCF
¥3,190.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.7% | Historical: 6.3%
Margin of Safety
¥933.94
-70.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1245.25, 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.