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¥134.57Fair value¥1,115.37Bull¥1,414.26
FairClose
52-week traded range
52W low ¥422.0052W high ¥578.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAIUN CO.,LTD. closed at ¥535.00, 52.0% below the consensus fair value of ¥1,115.37 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 7.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,414.26
+164.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,139.29
+113.0%
√(22.5 × EPS × BVPS)
EPS=69.01, BVPS=835.94
P/E Fair Value
¥1,380.20
+158.0%
EPS × 20x (sector P/E)
EPS=69.01, Sector P/E=20x
Peter Lynch (PEG)
¥134.57
-74.8%
EPS × Growth% (PEG = 1 is fair)
EPS=69.01, g=2%
EV/EBITDA
¥845.11
+58.0%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=399.18M
Dividend Discount (DDM)
¥190.99
-64.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.98, r=10%, g=2%
Book Value (P/B)
¥700.99
+31.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=835.94, ROE=8.9%, g=3%, r=10%
Reverse DCF
¥535.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.9% | Historical: 2%
Margin of Safety
¥983.44
+83.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1311.25, 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.