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¥621.88Fair value¥4,060.81Bull¥6,666.24
FairClose
52-week traded range
52W low ¥1,238.0052W high ¥1,958.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HANWA CO.,LTD. closed at ¥1,912.00, 52.9% below the consensus fair value of ¥4,060.81 drawn from 8 valuation models.
Financial DNA score 52/100 — Good. P/E of 9.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,666.24
+248.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,090.30
+61.6%
√(22.5 × EPS × BVPS)
EPS=193.13, BVPS=2197.7
P/E Fair Value
¥3,862.60
+102.0%
EPS × 20x (sector P/E)
EPS=193.13, Sector P/E=20x
Peter Lynch (PEG)
¥621.88
-67.5%
EPS × Growth% (PEG = 1 is fair)
EPS=193.13, g=3.2%
EV/EBITDA
¥1,640.81
-14.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=67.7B
Book Value (P/B)
¥2,009.33
+5.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2197.7, ROE=9.4%, g=3%, r=10%
Reverse DCF
¥1,912.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: -3.2%
Margin of Safety
¥3,404.79
+78.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4539.71, 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.