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¥161.52Fair value¥330.58Bull¥503.12
FairClose
52-week traded range
52W low ¥304.0052W high ¥338.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
HASEGAWA CO.,LTD. closed at ¥309.00, 6.5% below the consensus fair value of ¥330.58 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 19.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥333.27
+7.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥503.12
+62.8%
√(22.5 × EPS × BVPS)
EPS=16.02, BVPS=702.27
P/E Fair Value
¥320.40
+3.7%
EPS × 20x (sector P/E)
EPS=16.02, Sector P/E=20x
Peter Lynch (PEG)
¥318.96
+3.2%
EPS × Growth% (PEG = 1 is fair)
EPS=16.02, g=19.9%
EV/EBITDA
¥411.51
+33.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.04B
Dividend Discount (DDM)
¥191.08
-38.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.99, r=10%, g=2%
Book Value (P/B)
¥161.52
-47.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=702.27, ROE=2.3%, g=3%, r=10%
Reverse DCF
¥309.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: -19.9%
Margin of Safety
¥289.20
-6.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=385.6, 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.