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¥1,189.35Fair value¥2,218.56Bull¥2,975.40
FairClose
52-week traded range
52W low ¥1,298.0052W high ¥2,218.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Chuo Warehouse Co.,Ltd. closed at ¥1,757.00, 20.8% below the consensus fair value of ¥2,218.56 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 15.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,248.30
+28.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,624.69
+49.4%
√(22.5 × EPS × BVPS)
EPS=113.27, BVPS=2703.08
P/E Fair Value
¥2,265.40
+28.9%
EPS × 20x (sector P/E)
EPS=113.27, Sector P/E=20x
Peter Lynch (PEG)
¥1,269.76
-27.7%
EPS × Growth% (PEG = 1 is fair)
EPS=113.27, g=11.2%
EV/EBITDA
¥2,975.40
+69.3%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=3.9B
Dividend Discount (DDM)
¥2,049.36
+16.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=37.95, r=10%, g=8%
Book Value (P/B)
¥1,189.35
-32.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2703.08, ROE=4.4%, g=6%, r=10%
Reverse DCF
¥1,757.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 11.2%
Margin of Safety
¥1,784.60
+1.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2379.46, 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.