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¥172.71Fair value¥950.72Bull¥1,533.19
FairClose
52-week traded range
52W low ¥699.0052W high ¥1,321.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
UEX,LTD. closed at ¥1,209.00, 27.2% above the consensus fair value of ¥950.72 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 20.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,133.74
-6.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,533.19
+26.8%
√(22.5 × EPS × BVPS)
EPS=60.49, BVPS=1727.14
P/E Fair Value
¥1,209.80
+0.1%
EPS × 20x (sector P/E)
EPS=60.49, Sector P/E=20x
Peter Lynch (PEG)
¥1,024.10
-15.3%
EPS × Growth% (PEG = 1 is fair)
EPS=60.49, g=16.9%
EV/EBITDA
¥322.88
-73.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.74B
Dividend Discount (DDM)
¥280.55
-76.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22, r=10%, g=2%
Book Value (P/B)
¥172.71
-85.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1727.14, ROE=3.7%, g=3%, r=10%
Reverse DCF
¥1,209.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.1% | Historical: -16.9%
Margin of Safety
¥969.18
-19.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1292.24, 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.