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¥102.10Fair value¥1,260.61Bull¥1,482.80
FairClose
52-week traded range
52W low ¥698.0052W high ¥920.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Slogan Inc. closed at ¥728.00, 42.3% below the consensus fair value of ¥1,260.61 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,389.57
+90.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,032.12
+41.8%
√(22.5 × EPS × BVPS)
EPS=74.14, BVPS=638.6
P/E Fair Value
¥1,482.80
+103.7%
EPS × 20x (sector P/E)
EPS=74.14, Sector P/E=20x
Peter Lynch (PEG)
¥168.30
-76.9%
EPS × Growth% (PEG = 1 is fair)
EPS=74.14, g=2.3%
EV/EBITDA
¥1,114.03
+53.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=284.86M
Dividend Discount (DDM)
¥102.10
-86.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.01, r=10%, g=2%
Book Value (P/B)
¥846.60
+16.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=638.6, ROE=12.3%, g=3%, r=10%
Reverse DCF
¥728.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: -2.3%
Margin of Safety
¥976.12
+34.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1301.5, 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.