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¥715.67Fair value¥2,539.27Bull¥5,074.12
FairClose
52-week traded range
52W low ¥1,770.0052W high ¥2,355.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ITOCHU ENEX CO.,LTD. closed at ¥2,274.00, 10.4% below the consensus fair value of ¥2,539.27 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 16.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,247.89
-1.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
Graham Number
¥1,798.73
-20.9%
√(22.5 × EPS × BVPS)
EPS=142.28, BVPS=1010.67 · outside Graham range (P/E 16, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥2,845.60
+25.1%
EPS × 20x (sector P/E)
EPS=142.28, Sector P/E=20x
Peter Lynch (PEG)
¥715.67
-68.5%
EPS × Growth% (PEG = 1 is fair)
EPS=142.28, g=5%
EV/EBITDA
¥5,074.12
+123.1%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=45.94B
Dividend Discount (DDM)
¥1,393.62
-38.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.95, r=10%, g=5%
Book Value (P/B)
¥821.55
-63.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1010.67, ROE=9.1%, g=5%, r=10%
Reverse DCF
¥2,274.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 5%
Margin of Safety
¥1,723.05
-24.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2297.41, 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.