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¥6,001.84Fair value¥12,116.40Bull¥17,156.18
FairClose
52-week traded range
52W low ¥4,950.0052W high ¥6,550.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
YUASA CO.,LTD. closed at ¥6,530.00, 46.1% below the consensus fair value of ¥12,116.40 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 11.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥17,156.18
+162.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥8,541.61
+30.8%
√(22.5 × EPS × BVPS)
EPS=571.06, BVPS=5678.26
P/E Fair Value
¥11,421.20
+74.9%
EPS × 20x (sector P/E)
EPS=571.06, Sector P/E=20x
Peter Lynch (PEG)
¥6,001.84
-8.1%
EPS × Growth% (PEG = 1 is fair)
EPS=571.06, g=10.5%
EV/EBITDA
¥13,069.85
+100.2%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=18.35B
Dividend Discount (DDM)
¥10,261.24
+57.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=190.02, r=10%, g=8%
Book Value (P/B)
¥6,388.04
-2.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5678.26, ROE=10.5%, g=6%, r=10%
Reverse DCF
¥6,530.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 10.5%
Margin of Safety
¥9,279.75
+42.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12373, 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.