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¥1,026.49Fair value¥3,601.92Bull¥5,799.40
FairClose
52-week traded range
52W low ¥4,005.0052W high ¥4,929.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
CANON INC. closed at ¥4,380.00, 21.6% above the consensus fair value of ¥3,601.92 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 15.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,204.06
-4.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.5%, r=10%, tg=3%, n=10yr
Graham Number
¥3,367.48
-23.1%
√(22.5 × EPS × BVPS)
EPS=289.97, BVPS=1738.1 · outside Graham range (P/E 15.1, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥5,799.40
+32.4%
EPS × 20x (sector P/E)
EPS=289.97, Sector P/E=20x
Peter Lynch (PEG)
¥1,026.49
-76.6%
EPS × Growth% (PEG = 1 is fair)
EPS=289.97, g=3.5%
EV/EBITDA
¥1,294.48
-70.4%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=178.19B
Dividend Discount (DDM)
¥2,562.37
-41.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=159.87, r=10%, g=3.5%
Book Value (P/B)
¥3,379.33
-22.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1738.1, ROE=16.1%, g=3.5%, r=10%
Reverse DCF
¥4,380.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.4% | Historical: 3.5%
Margin of Safety
¥3,342.74
-23.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4456.98, 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.