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¥2,501.19Fair value¥6,253.93Bull¥8,324.06
FairClose
52-week traded range
52W low ¥3,090.0052W high ¥3,945.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Maxvalu Tokai Co.,Ltd. closed at ¥3,295.00, 47.3% below the consensus fair value of ¥6,253.93 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 10.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,646.23
+132.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,697.76
+42.6%
√(22.5 × EPS × BVPS)
EPS=321.49, BVPS=3050.93
P/E Fair Value
¥6,429.80
+95.1%
EPS × 20x (sector P/E)
EPS=321.49, Sector P/E=20x
Peter Lynch (PEG)
¥2,501.19
-24.1%
EPS × Growth% (PEG = 1 is fair)
EPS=321.49, g=7.8%
EV/EBITDA
¥8,324.06
+152.6%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=19.11B
Dividend Discount (DDM)
¥4,127.25
+25.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=85.01, r=10%, g=7.8%
Book Value (P/B)
¥3,889.93
+18.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3050.93, ROE=11.1%, g=6%, r=10%
Reverse DCF
¥3,295.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 7.8%
Margin of Safety
¥4,693.45
+42.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6257.93, 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.