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¥1,443.89Fair value¥1,586.66Bull¥4,016.70
FairClose
52-week traded range
52W low ¥520.0052W high ¥770.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Akatsuki Corp. closed at ¥609.00, 61.6% below the consensus fair value of ¥1,586.66 drawn from 8 valuation models.
Financial DNA score 74/100 — Strong. P/E of 4.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,657.59
+336.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,443.89
+137.1%
√(22.5 × EPS × BVPS)
EPS=133.89, BVPS=692.05
P/E Fair Value
¥2,677.80
+339.7%
EPS × 20x (sector P/E)
EPS=133.89, Sector P/E=20x
Peter Lynch (PEG)
¥4,016.70
+559.6%
EPS × Growth% (PEG = 1 is fair)
EPS=133.89, g=30%
Dividend Discount (DDM)
¥1,621.28
+166.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.02, r=10%, g=8%
Book Value (P/B)
¥2,560.57
+320.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=692.05, ROE=20.8%, g=6%, r=10%
Reverse DCF
¥609.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 41.6%
Margin of Safety
¥1,694.82
+178.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2259.76, 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.