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¥627.59Fair value¥2,057.25Bull¥3,666.02
FairClose
52-week traded range
52W low ¥860.0052W high ¥1,236.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LEC,INC. closed at ¥951.00, 53.8% below the consensus fair value of ¥2,057.25 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,666.02
+285.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,533.51
+61.3%
√(22.5 × EPS × BVPS)
EPS=91.22, BVPS=1145.78
P/E Fair Value
¥1,824.40
+91.8%
EPS × 20x (sector P/E)
EPS=91.22, Sector P/E=20x
Peter Lynch (PEG)
¥627.59
-34.0%
EPS × Growth% (PEG = 1 is fair)
EPS=91.22, g=6.9%
EV/EBITDA
¥1,723.24
+81.2%
(EBITDA × 13.4x − Net Debt) ÷ Shares
EBITDA=7.07B
Dividend Discount (DDM)
¥925.21
-2.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27.01, r=10%, g=6.9%
Book Value (P/B)
¥658.83
-30.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1145.78, ROE=8.3%, g=6%, r=10%
Reverse DCF
¥951.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: 6.9%
Margin of Safety
¥1,755.98
+84.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2341.31, 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.