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¥1,901.67Fair value¥2,954.22Bull¥7,070.21
FairClose
52-week traded range
52W low ¥2,676.5052W high ¥3,343.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
MARUI GROUP CO.,LTD. closed at ¥2,852.50, 3.4% below the consensus fair value of ¥2,954.22 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 18.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,143.09
+10.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,199.90
-22.9%
√(22.5 × EPS × BVPS)
EPS=158.35, BVPS=1358.33 · outside Graham range (P/E 18, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
¥3,167.00
+11.0%
EPS × 20x (sector P/E)
EPS=158.35, Sector P/E=20x
Peter Lynch (PEG)
¥1,976.21
-30.7%
EPS × Growth% (PEG = 1 is fair)
EPS=158.35, g=12.5%
EV/EBITDA
¥2,152.37
-24.5%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=66.03B
Dividend Discount (DDM)
¥7,070.21
+147.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.93, r=10%, g=8%
Book Value (P/B)
¥1,901.67
-33.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1358.33, ROE=11.6%, g=6%, r=10%
Reverse DCF
¥2,852.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: 12.5%
Margin of Safety
¥2,127.50
-25.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2836.66, 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.