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¥765.55Fair value¥1,678.76Bull¥2,763.60
FairClose
52-week traded range
52W low ¥964.0052W high ¥1,338.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
VISION INC. closed at ¥1,037.00, 38.2% below the consensus fair value of ¥1,678.76 drawn from 9 valuation models.
Financial DNA score 88/100 — Exceptional. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥765.55
-26.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥936.64
-9.7%
√(22.5 × EPS × BVPS)
EPS=92.12, BVPS=423.27 · outside Graham range (P/E 11.3, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,842.40
+77.7%
EPS × 20x (sector P/E)
EPS=92.12, Sector P/E=20x
Peter Lynch (PEG)
¥2,763.60
+166.5%
EPS × Growth% (PEG = 1 is fair)
EPS=92.12, g=30%
EV/EBITDA
¥2,609.19
+151.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.22B
Dividend Discount (DDM)
¥2,699.10
+160.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.98, r=10%, g=8%
Book Value (P/B)
¥1,862.37
+79.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=423.27, ROE=23.6%, g=6%, r=10%
Reverse DCF
¥1,037.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.7% | Historical: 57.8%
Margin of Safety
¥886.15
-14.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1181.53, 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.