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¥128.19Fair value¥2,593.53Bull¥4,113.75
FairClose
52-week traded range
52W low ¥1,370.0052W high ¥1,820.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
YUASA FUNASHOKU Co.,Ltd. closed at ¥1,496.00, 42.3% below the consensus fair value of ¥2,593.53 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 11.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,113.75
+175.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,659.62
+77.8%
√(22.5 × EPS × BVPS)
EPS=128.19, BVPS=2452.46
P/E Fair Value
¥2,563.80
+71.4%
EPS × 20x (sector P/E)
EPS=128.19, Sector P/E=20x
Peter Lynch (PEG)
¥128.19
-91.4%
EPS × Growth% (PEG = 1 is fair)
EPS=128.19, g=1%
EV/EBITDA
¥1,837.33
+22.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.43B
Dividend Discount (DDM)
¥421.54
-71.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.06, r=10%, g=2%
Book Value (P/B)
¥872.37
-41.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2452.46, ROE=5.5%, g=3%, r=10%
Reverse DCF
¥1,496.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: -1%
Margin of Safety
¥2,334.29
+56.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3112.39, 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.