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¥829.55Fair value¥1,927.67Bull¥3,121.87
FairClose
52-week traded range
52W low ¥1,643.0052W high ¥2,568.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
ISB CORPORATION closed at ¥2,366.00, 22.7% above the consensus fair value of ¥1,927.67 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 18.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,285.11
-45.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,888.73
-20.2%
√(22.5 × EPS × BVPS)
EPS=125.31, BVPS=1265.24 · outside Graham range (P/E 18.9, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥2,506.20
+5.9%
EPS × 20x (sector P/E)
EPS=125.31, Sector P/E=20x
Peter Lynch (PEG)
¥829.55
-64.9%
EPS × Growth% (PEG = 1 is fair)
EPS=125.31, g=6.6%
EV/EBITDA
¥3,121.87
+31.9%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=2.7B
Dividend Discount (DDM)
¥1,731.51
-26.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.89, r=10%, g=6.6%
Book Value (P/B)
¥1,328.50
-43.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1265.24, ROE=10.2%, g=6%, r=10%
Reverse DCF
¥2,366.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.4% | Historical: 6.6%
Margin of Safety
¥1,420.01
-40.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1893.35, 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.