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¥1,727.02Fair value¥2,560.65Bull¥4,807.49
FairClose
52-week traded range
52W low ¥814.0052W high ¥1,789.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Ichiyoshi Securities Co.,Ltd. closed at ¥1,699.00, 33.6% below the consensus fair value of ¥2,560.65 drawn from 8 valuation models.
Financial DNA score 68/100 — Strong. P/E of 12.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,478.67
+45.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,727.02
+1.6%
√(22.5 × EPS × BVPS)
EPS=137.32, BVPS=965.34
P/E Fair Value
¥2,746.40
+61.6%
EPS × 20x (sector P/E)
EPS=137.32, Sector P/E=20x
Peter Lynch (PEG)
¥2,036.46
+19.9%
EPS × Growth% (PEG = 1 is fair)
EPS=137.32, g=14.8%
Dividend Discount (DDM)
¥4,807.49
+183.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.03, r=10%, g=8%
Book Value (P/B)
¥2,172.02
+27.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=965.34, ROE=15%, g=6%, r=10%
Reverse DCF
¥1,699.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.6% | Historical: 14.8%
Margin of Safety
¥1,738.02
+2.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2317.36, 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.