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¥336.82Fair value¥1,533.25Bull¥1,891.65
FairClose
52-week traded range
52W low ¥1,691.0052W high ¥2,191.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
YONDOSHI HOLDINGS INC. closed at ¥2,058.00, 34.2% above the consensus fair value of ¥1,533.25 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 24.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥336.82
-83.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.7%, r=10%, tg=3%, n=10yr
Graham Number
¥1,891.65
-8.1%
√(22.5 × EPS × BVPS)
EPS=83.46, BVPS=1905.56 · outside Graham range (P/E 24.7, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
¥1,669.20
-18.9%
EPS × 20x (sector P/E)
EPS=83.46, Sector P/E=20x
Peter Lynch (PEG)
¥393.93
-80.9%
EPS × Growth% (PEG = 1 is fair)
EPS=83.46, g=4.7%
EV/EBITDA
¥1,648.73
-19.9%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=3.75B
Dividend Discount (DDM)
¥1,644.93
-20.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=82.94, r=10%, g=4.7%
Book Value (P/B)
¥857.50
-58.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1905.56, ROE=4.5%, g=4.7%, r=10%
Reverse DCF
¥2,058.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10% | Historical: 4.7%
Margin of Safety
¥974.42
-52.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1299.22, 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.