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¥417.34Fair value¥4,523.87Bull¥5,823.20
FairClose
52-week traded range
52W low ¥3,565.0052W high ¥8,440.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
VALQUA,LTD. closed at ¥6,370.00, 40.8% above the consensus fair value of ¥4,523.87 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 21.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥417.34
-93.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.5%, r=10%, tg=3%, n=10yr
Graham Number
¥4,457.77
-30.0%
√(22.5 × EPS × BVPS)
EPS=291.16, BVPS=3033.33 · outside Graham range (P/E 21.9, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
¥5,823.20
-8.6%
EPS × 20x (sector P/E)
EPS=291.16, Sector P/E=20x
Peter Lynch (PEG)
¥422.18
-93.4%
EPS × Growth% (PEG = 1 is fair)
EPS=291.16, g=1.5%
EV/EBITDA
¥5,130.62
-19.5%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=9.84B
Dividend Discount (DDM)
¥1,908.61
-70.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=149.7, r=10%, g=2%
Book Value (P/B)
¥2,990.00
-53.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3033.33, ROE=9.9%, g=3%, r=10%
Reverse DCF
¥6,370.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.4% | Historical: 1.5%
Margin of Safety
¥2,674.58
-58.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3566.1, 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.