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¥439.90Fair value¥2,635.36Bull¥9,849.13
FairClose
52-week traded range
52W low ¥1,885.0052W high ¥2,226.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CANOX CORPORATION closed at ¥2,119.00, 19.6% below the consensus fair value of ¥2,635.36 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 9.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,849.13
+364.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,111.45
+94.0%
√(22.5 × EPS × BVPS)
EPS=219.82, BVPS=3417.74
P/E Fair Value
¥4,396.40
+107.5%
EPS × 20x (sector P/E)
EPS=219.82, Sector P/E=20x
Peter Lynch (PEG)
¥611.10
-71.2%
EPS × Growth% (PEG = 1 is fair)
EPS=219.82, g=2.8%
EV/EBITDA
¥439.90
-79.2%
(EBITDA × 11.4x − Net Debt) ÷ Shares
EBITDA=2.87B
Dividend Discount (DDM)
¥1,481.10
-30.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=104.04, r=10%, g=2.8%
Book Value (P/B)
¥1,708.87
-19.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3417.74, ROE=6.5%, g=3%, r=10%
Reverse DCF
¥2,119.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.8% | Historical: 2.8%
Margin of Safety
¥4,589.24
+116.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6118.99, 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.