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¥277.05Fair value¥914.38Bull¥1,308.43
FairClose
52-week traded range
52W low ¥747.0052W high ¥1,143.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
AZ-COM MARUWA Holdings Inc. closed at ¥882.00, 3.5% below the consensus fair value of ¥914.38 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 16.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥872.68
-1.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
Graham Number
¥760.00
-13.8%
√(22.5 × EPS × BVPS)
EPS=55.3, BVPS=464.21 · outside Graham range (P/E 16, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,106.00
+25.4%
EPS × 20x (sector P/E)
EPS=55.3, Sector P/E=20x
Peter Lynch (PEG)
¥277.05
-68.6%
EPS × Growth% (PEG = 1 is fair)
EPS=55.3, g=5%
EV/EBITDA
¥1,308.43
+48.3%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=16B
Dividend Discount (DDM)
¥673.76
-23.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.02, r=10%, g=5%
Book Value (P/B)
¥687.48
-22.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=464.21, ROE=12.4%, g=5%, r=10%
Reverse DCF
¥882.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 5%
Margin of Safety
¥684.67
-22.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=912.89, 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.