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¥1,160.77Fair value¥2,308.43Bull¥2,653.20
FairClose
52-week traded range
52W low ¥742.0052W high ¥1,204.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
THE DAITO BANK,LTD. closed at ¥1,177.00, 49.0% below the consensus fair value of ¥2,308.43 drawn from 8 valuation models.
Financial DNA score 44/100 — Average. P/E of 8.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,595.70
+120.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,624.61
+123.0%
√(22.5 × EPS × BVPS)
EPS=132.66, BVPS=2307.84
P/E Fair Value
¥2,653.20
+125.4%
EPS × 20x (sector P/E)
EPS=132.66, Sector P/E=20x
Peter Lynch (PEG)
¥1,160.77
-1.4%
EPS × Growth% (PEG = 1 is fair)
EPS=132.66, g=8.8%
Dividend Discount (DDM)
¥2,160.97
+83.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.02, r=10%, g=8%
Book Value (P/B)
¥1,271.62
+8.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2307.84, ROE=5.5%, g=6%, r=10%
Reverse DCF
¥1,177.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: 8.8%
Margin of Safety
¥1,968.38
+67.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2624.5, 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.