CANON INC.

7751 TSE Technology Electric Appliances
TSE Prime
¥4,380.00
+0.97%
Delayed · cached 15 min

Fair value analysis

7751
CANON INC.
TechnologyElectric Appliances
¥4,380.00
Close used for this calculation
¥3,601.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability11/25
Returns11/25
Balance Sheet7/25
Efficiency18/25
Growth6/25
Average
Quality radar
47Prof.11/25Ret.11/25Eff.18/25B.Sht7/25Growth6/25

Consensus fair value

¥3,601.92
Above FV
▼ -17.8% against the close used
Model range ¥1,026.49 – ¥5,799.40
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.

Educational data only. Not a recommendation to buy, sell or hold any security.