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¥902.19Fair value¥2,192.15Bull¥3,114.86
FairClose
52-week traded range
52W low ¥606.0052W high ¥1,572.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Meiji Shipping Group Co.,Ltd. closed at ¥1,100.00, 49.8% below the consensus fair value of ¥2,192.15 drawn from 8 valuation models.
Financial DNA score 53/100 — Good. P/E of 8.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,083.35
+89.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,118.13
+92.6%
√(22.5 × EPS × BVPS)
EPS=126.89, BVPS=1571.43
P/E Fair Value
¥2,537.80
+130.7%
EPS × 20x (sector P/E)
EPS=126.89, Sector P/E=20x
Peter Lynch (PEG)
¥902.19
-18.0%
EPS × Growth% (PEG = 1 is fair)
EPS=126.89, g=7.1%
EV/EBITDA
¥3,114.86
+183.2%
(EBITDA × 13.6x − Net Debt) ÷ Shares
EBITDA=19.34B
Book Value (P/B)
¥982.14
-10.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1571.43, ROE=8.5%, g=6%, r=10%
Reverse DCF
¥1,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 7.1%
Margin of Safety
¥1,684.82
+53.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2246.43, 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.