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¥280.44Fair value¥1,040.35Bull¥1,367.20
FairClose
52-week traded range
52W low ¥603.0052W high ¥1,072.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
eREX Co.,Ltd. closed at ¥830.00, 20.2% below the consensus fair value of ¥1,040.35 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 12.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,281.24
+54.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,027.16
+23.8%
√(22.5 × EPS × BVPS)
EPS=68.36, BVPS=685.95
P/E Fair Value
¥1,367.20
+64.7%
EPS × 20x (sector P/E)
EPS=68.36, Sector P/E=20x
Peter Lynch (PEG)
¥942.68
+13.6%
EPS × Growth% (PEG = 1 is fair)
EPS=68.36, g=13.8%
EV/EBITDA
¥779.22
-6.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.25B
Dividend Discount (DDM)
¥280.44
-66.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22, r=10%, g=2%
Book Value (P/B)
¥480.17
-42.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=685.95, ROE=7.9%, g=3%, r=10%
Reverse DCF
¥830.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.4% | Historical: -13.8%
Margin of Safety
¥918.90
+10.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1225.2, 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.