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¥219.19Fair value¥1,112.46Bull¥2,517.89
FairClose
52-week traded range
52W low ¥747.0052W high ¥1,212.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
MATSUI SECURITIES CO.,LTD. closed at ¥1,181.00, 6.2% above the consensus fair value of ¥1,112.46 drawn from 8 valuation models.
Financial DNA score 63/100 — Good. P/E of 19.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥219.19
-81.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
¥656.15
-44.4%
√(22.5 × EPS × BVPS)
EPS=60.11, BVPS=318.33 · outside Graham range (P/E 19.7, P/B 3.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,202.20
+1.8%
EPS × 20x (sector P/E)
EPS=60.11, Sector P/E=20x
Peter Lynch (PEG)
¥472.46
-60.0%
EPS × Growth% (PEG = 1 is fair)
EPS=60.11, g=7.9%
Dividend Discount (DDM)
¥2,517.89
+113.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.96, r=10%, g=7.9%
Book Value (P/B)
¥1,082.32
-8.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=318.33, ROE=19.6%, g=6%, r=10%
Reverse DCF
¥1,181.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: 7.9%
Margin of Safety
¥519.39
-56.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=692.51, 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.