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¥217.58Fair value¥300.60Bull¥442.40
FairClose
52-week traded range
52W low ¥512.0052W high ¥1,412.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Emimen Co.,Ltd. closed at ¥999.00, 232.3% above the consensus fair value of ¥300.60 drawn from 7 valuation models.
Financial DNA score 31/100 — Weak. P/E of 45.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥217.58
-78.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥315.97
-68.4%
√(22.5 × EPS × BVPS)
EPS=22.12, BVPS=200.6 · outside Graham range (P/E 45.2, P/B 5) — asset-light, treat as a rough floor
P/E Fair Value
¥442.40
-55.7%
EPS × 20x (sector P/E)
EPS=22.12, Sector P/E=20x
EV/EBITDA
¥279.95
-72.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=123.22M
Book Value (P/B)
¥229.26
-77.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=200.6, ROE=11%, g=3%, r=10%
Reverse DCF
¥999.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.1% | Historical: 0%
Margin of Safety
¥243.99
-75.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=325.32, 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.