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¥400.32Fair value¥3,524.41Bull¥4,709.60
FairClose
52-week traded range
52W low ¥2,441.5052W high ¥3,319.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Dai Nippon Printing Co.,Ltd. closed at ¥3,029.00, 14.1% below the consensus fair value of ¥3,524.41 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 12.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,069.97
+1.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.7%, r=10%, tg=3%, n=10yr
Graham Number
¥3,819.63
+26.1%
√(22.5 × EPS × BVPS)
EPS=235.48, BVPS=2753.64
P/E Fair Value
¥4,709.60
+55.5%
EPS × 20x (sector P/E)
EPS=235.48, Sector P/E=20x
Peter Lynch (PEG)
¥400.32
-86.8%
EPS × Growth% (PEG = 1 is fair)
EPS=235.48, g=1.7%
EV/EBITDA
¥3,199.09
+5.6%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=153.85B
Dividend Discount (DDM)
¥509.78
-83.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.98, r=10%, g=2%
Book Value (P/B)
¥2,336.66
-22.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2753.64, ROE=8.9%, g=3%, r=10%
Reverse DCF
¥3,029.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.2% | Historical: 1.7%
Margin of Safety
¥2,899.80
-4.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3866.4, 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.