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¥1,005.18Fair value¥3,068.33Bull¥4,639.34
FairClose
52-week traded range
52W low ¥3,450.0052W high ¥4,375.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
MOS FOOD SERVICES,INC. closed at ¥3,925.00, 27.9% above the consensus fair value of ¥3,068.33 drawn from 8 valuation models.
Financial DNA score 44/100 — Average. P/E of 26.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,507.65
-10.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
¥2,530.64
-35.5%
√(22.5 × EPS × BVPS)
EPS=148.66, BVPS=1914.63 · outside Graham range (P/E 26.4, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
¥2,973.20
-24.2%
EPS × 20x (sector P/E)
EPS=148.66, Sector P/E=20x
Peter Lynch (PEG)
¥1,132.79
-71.1%
EPS × Growth% (PEG = 1 is fair)
EPS=148.66, g=7.6%
EV/EBITDA
¥4,639.34
+18.2%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=10.62B
Book Value (P/B)
¥1,005.18
-74.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1914.63, ROE=8.1%, g=6%, r=10%
Reverse DCF
¥3,925.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.9% | Historical: 7.6%
Margin of Safety
¥2,252.87
-42.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3003.83, 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.