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¥4,140.00Fair value¥6,332.47Bull¥8,707.39
FairClose
52-week traded range
52W low ¥2,300.0052W high ¥2,785.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
EIWA CORPORATION closed at ¥2,580.00, 59.3% below the consensus fair value of ¥6,332.47 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,492.81
+151.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,698.93
+82.1%
√(22.5 × EPS × BVPS)
EPS=327.11, BVPS=3000
P/E Fair Value
¥6,542.20
+153.6%
EPS × 20x (sector P/E)
EPS=327.11, Sector P/E=20x
Peter Lynch (PEG)
¥5,894.52
+128.5%
EPS × Growth% (PEG = 1 is fair)
EPS=327.11, g=18%
EV/EBITDA
¥8,707.39
+237.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.07B
Dividend Discount (DDM)
¥5,182.70
+100.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=95.98, r=10%, g=8%
Book Value (P/B)
¥4,140.00
+60.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3000, ROE=11.5%, g=6%, r=10%
Reverse DCF
¥2,580.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.7% | Historical: 18%
Margin of Safety
¥4,433.49
+71.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5911.31, 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.