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¥334.07Fair value¥2,112.65Bull¥2,572.33
FairClose
52-week traded range
52W low ¥1,546.0052W high ¥1,998.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
HAGIHARA INDUSTRIES INC. closed at ¥1,995.00, 5.6% below the consensus fair value of ¥2,112.65 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 15.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,005.02
+0.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.6%, r=10%, tg=3%, n=10yr
Graham Number
¥2,517.54
+26.2%
√(22.5 × EPS × BVPS)
EPS=128.49, BVPS=2192.31
P/E Fair Value
¥2,569.80
+28.8%
EPS × 20x (sector P/E)
EPS=128.49, Sector P/E=20x
Peter Lynch (PEG)
¥334.07
-83.3%
EPS × Growth% (PEG = 1 is fair)
EPS=128.49, g=2.6%
EV/EBITDA
¥2,572.33
+28.9%
(EBITDA × 11.3x − Net Debt) ÷ Shares
EBITDA=3.58B
Dividend Discount (DDM)
¥901.73
-54.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.04, r=10%, g=2.6%
Book Value (P/B)
¥939.56
-52.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2192.31, ROE=6%, g=3%, r=10%
Reverse DCF
¥1,995.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 2.6%
Margin of Safety
¥1,773.09
-11.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2364.12, 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.