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¥6,135.15Fair value¥11,574.61Bull¥14,643.28
FairClose
52-week traded range
52W low ¥6,670.0052W high ¥9,550.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Maruzen Showa Unyu Co.,Ltd. closed at ¥7,170.00, 38.1% below the consensus fair value of ¥11,574.61 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 11.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥12,003.06
+67.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥10,405.40
+45.1%
√(22.5 × EPS × BVPS)
EPS=651.01, BVPS=7391.75
P/E Fair Value
¥13,020.20
+81.6%
EPS × 20x (sector P/E)
EPS=651.01, Sector P/E=20x
Peter Lynch (PEG)
¥6,685.87
-6.8%
EPS × Growth% (PEG = 1 is fair)
EPS=651.01, g=10.3%
EV/EBITDA
¥14,643.28
+104.2%
(EBITDA × 15.1x − Net Debt) ÷ Shares
EBITDA=20.4B
Dividend Discount (DDM)
¥11,344.37
+58.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=210.08, r=10%, g=8%
Book Value (P/B)
¥6,135.15
-14.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7391.75, ROE=9.3%, g=6%, r=10%
Reverse DCF
¥7,170.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 10.3%
Margin of Safety
¥8,857.17
+23.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11809.55, 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.