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¥278.27Fair value¥2,017.02Bull¥3,272.95
FairClose
52-week traded range
52W low ¥1,332.0052W high ¥1,734.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Zojirushi Corporation closed at ¥1,447.00, 28.3% below the consensus fair value of ¥2,017.02 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 15.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,385.08
+64.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.3%, r=10%, tg=3%, n=10yr
Graham Number
¥1,699.85
+17.5%
√(22.5 × EPS × BVPS)
EPS=92.3, BVPS=1391.35
P/E Fair Value
¥1,846.00
+27.6%
EPS × 20x (sector P/E)
EPS=92.3, Sector P/E=20x
Peter Lynch (PEG)
¥674.71
-53.4%
EPS × Growth% (PEG = 1 is fair)
EPS=92.3, g=7.3%
EV/EBITDA
¥2,042.70
+41.2%
(EBITDA × 13.7x − Net Debt) ÷ Shares
EBITDA=9.69B
Dividend Discount (DDM)
¥3,272.95
+126.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=82.04, r=10%, g=7.3%
Book Value (P/B)
¥278.27
-80.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1391.35, ROE=6.8%, g=6%, r=10%
Reverse DCF
¥1,447.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.9% | Historical: 7.3%
Margin of Safety
¥1,482.73
+2.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1976.98, 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.