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¥236.02Fair value¥1,391.19Bull¥2,593.60
FairClose
52-week traded range
52W low ¥752.0052W high ¥1,092.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Cleanup Corporation closed at ¥944.00, 32.1% below the consensus fair value of ¥1,391.19 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥780.21
-17.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.4%, r=10%, tg=3%, n=10yr
Graham Number
¥1,932.75
+104.7%
√(22.5 × EPS × BVPS)
EPS=96.73, BVPS=1716.36
P/E Fair Value
¥1,934.60
+104.9%
EPS × 20x (sector P/E)
EPS=96.73, Sector P/E=20x
Peter Lynch (PEG)
¥236.02
-75.0%
EPS × Growth% (PEG = 1 is fair)
EPS=96.73, g=2.4%
EV/EBITDA
¥2,593.60
+174.7%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=8.71B
Dividend Discount (DDM)
¥447.70
-52.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.04, r=10%, g=2.4%
Book Value (P/B)
¥713.52
-24.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1716.36, ROE=5.9%, g=3%, r=10%
Reverse DCF
¥944.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.7% | Historical: 2.4%
Margin of Safety
¥1,161.89
+23.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1549.19, 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.