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¥7,563.78Fair value¥18,584.71Bull¥37,941.61
FairClose
52-week traded range
52W low ¥6,500.0052W high ¥9,700.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ASAGAMI CORPORATION closed at ¥8,050.00, 56.7% below the consensus fair value of ¥18,584.71 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 6.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥37,941.61
+371.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥21,575.85
+168.0%
√(22.5 × EPS × BVPS)
EPS=1259.37, BVPS=16428.57
P/E Fair Value
¥25,187.40
+212.9%
EPS × 20x (sector P/E)
EPS=1259.37, Sector P/E=20x
Peter Lynch (PEG)
¥11,283.96
+40.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1259.37, g=9%
EV/EBITDA
¥35,495.12
+340.9%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=4.03B
Dividend Discount (DDM)
¥7,563.78
-6.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=140.07, r=10%, g=8%
Book Value (P/B)
¥8,214.29
+2.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16428.57, ROE=8%, g=6%, r=10%
Reverse DCF
¥8,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.7% | Historical: 9%
Margin of Safety
¥21,176.22
+163.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28234.95, 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.