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¥514.64Fair value¥971.70Bull¥1,554.43
FairClose
52-week traded range
52W low ¥1,088.0052W high ¥2,885.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Daiwa Motor Transportation Co.,Ltd. closed at ¥2,466.00, 153.8% above the consensus fair value of ¥971.70 drawn from 7 valuation models.
Financial DNA score 26/100 — Weak. P/E of 49.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥938.63
-61.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,554.43
-37.0%
√(22.5 × EPS × BVPS)
EPS=50.08, BVPS=2144.35 · outside Graham range (P/E 49.2, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,001.60
-59.4%
EPS × 20x (sector P/E)
EPS=50.08, Sector P/E=20x
Peter Lynch (PEG)
¥1,502.40
-39.1%
EPS × Growth% (PEG = 1 is fair)
EPS=50.08, g=30%
Book Value (P/B)
¥514.64
-79.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2144.35, ROE=2.4%, g=3%, r=10%
Reverse DCF
¥2,466.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.3% | Historical: -40.9%
Margin of Safety
¥873.67
-64.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1164.89, 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.