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¥5,925.58Fair value¥12,632.32Bull¥20,417.35
FairClose
52-week traded range
52W low ¥3,395.0052W high ¥4,375.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Chuo Gyorui Co.,Ltd. closed at ¥3,920.00, 69.0% below the consensus fair value of ¥12,632.32 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 5.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥14,634.88
+273.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥12,297.73
+213.7%
√(22.5 × EPS × BVPS)
EPS=737.31, BVPS=9116.28
P/E Fair Value
¥14,746.20
+276.2%
EPS × 20x (sector P/E)
EPS=737.31, Sector P/E=20x
Peter Lynch (PEG)
¥19,501.85
+397.5%
EPS × Growth% (PEG = 1 is fair)
EPS=737.31, g=26.5%
EV/EBITDA
¥20,417.35
+420.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.68B
Dividend Discount (DDM)
¥6,477.41
+65.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=119.95, r=10%, g=8%
Book Value (P/B)
¥5,925.58
+51.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9116.28, ROE=8.6%, g=6%, r=10%
Reverse DCF
¥3,920.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 26.5%
Margin of Safety
¥10,419.70
+165.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13892.94, 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.