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¥81.78Fair value¥1,915.43Bull¥3,263.96
FairClose
52-week traded range
52W low ¥998.0052W high ¥1,592.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AB&Company Co.,Ltd. closed at ¥1,507.00, 21.3% below the consensus fair value of ¥1,915.43 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 24.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,263.96
+116.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥743.39
-50.7%
√(22.5 × EPS × BVPS)
EPS=62.91, BVPS=390.41 · outside Graham range (P/E 24, P/B 3.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,258.20
-16.5%
EPS × 20x (sector P/E)
EPS=62.91, Sector P/E=20x
Peter Lynch (PEG)
¥81.78
-94.6%
EPS × Growth% (PEG = 1 is fair)
EPS=62.91, g=1.3%
EV/EBITDA
¥2,452.15
+62.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.96B
Dividend Discount (DDM)
¥764.73
-49.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.98, r=10%, g=2%
Book Value (P/B)
¥401.57
-73.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=390.41, ROE=10.2%, g=3%, r=10%
Reverse DCF
¥1,507.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.6% | Historical: -1.3%
Margin of Safety
¥1,316.39
-12.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1755.18, 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.