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¥2,812.04Fair value¥4,782.61Bull¥6,129.77
FairClose
52-week traded range
52W low ¥2,102.0052W high ¥2,794.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
B&P Co.,Ltd. closed at ¥2,403.00, 49.8% below the consensus fair value of ¥4,782.61 drawn from 9 valuation models.
Financial DNA score 85/100 — Exceptional. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,644.51
+134.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,812.04
+17.0%
√(22.5 × EPS × BVPS)
EPS=213.53, BVPS=1645.89
P/E Fair Value
¥4,270.60
+77.7%
EPS × 20x (sector P/E)
EPS=213.53, Sector P/E=20x
Peter Lynch (PEG)
¥5,739.69
+138.9%
EPS × Growth% (PEG = 1 is fair)
EPS=213.53, g=26.9%
EV/EBITDA
¥6,129.77
+155.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=783.58M
Dividend Discount (DDM)
¥4,321.07
+79.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.02, r=10%, g=8%
Book Value (P/B)
¥2,835.05
+18.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1645.89, ROE=12.9%, g=6%, r=10%
Reverse DCF
¥2,403.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.7% | Historical: 26.9%
Margin of Safety
¥3,181.79
+32.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4242.38, 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.