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¥2,350.13Fair value¥4,948.91Bull¥6,657.82
FairClose
52-week traded range
52W low ¥1,590.0052W high ¥2,162.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HIGASHI HOLDINGS CO.,LTD. closed at ¥1,811.00, 63.4% below the consensus fair value of ¥4,948.91 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 9.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,657.82
+267.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,350.13
+29.8%
√(22.5 × EPS × BVPS)
EPS=199.25, BVPS=1231.97
P/E Fair Value
¥3,985.00
+120.0%
EPS × 20x (sector P/E)
EPS=199.25, Sector P/E=20x
Peter Lynch (PEG)
¥4,672.41
+158.0%
EPS × Growth% (PEG = 1 is fair)
EPS=199.25, g=23.5%
EV/EBITDA
¥6,629.78
+266.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.25B
Dividend Discount (DDM)
¥3,236.98
+78.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.94, r=10%, g=8%
Book Value (P/B)
¥3,572.72
+97.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1231.97, ROE=17.6%, g=6%, r=10%
Reverse DCF
¥1,811.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.7% | Historical: 23.5%
Margin of Safety
¥3,248.24
+79.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4330.98, 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.