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¥179.01Fair value¥975.23Bull¥1,160.82
FairClose
52-week traded range
52W low ¥1,015.0052W high ¥1,246.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
DAISYO CORPORATION closed at ¥1,040.00, 6.6% above the consensus fair value of ¥975.23 drawn from 8 valuation models.
Financial DNA score 37/100 — Average. P/E of 18.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,160.82
+11.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥823.11
-20.9%
√(22.5 × EPS × BVPS)
EPS=55.88, BVPS=538.86 · outside Graham range (P/E 18.6, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,117.60
+7.5%
EPS × 20x (sector P/E)
EPS=55.88, Sector P/E=20x
EV/EBITDA
¥769.69
-26.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.25B
Dividend Discount (DDM)
¥179.01
-82.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.04, r=10%, g=2%
Book Value (P/B)
¥600.44
-42.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=538.86, ROE=10.8%, g=3%, r=10%
Reverse DCF
¥1,040.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: 0%
Margin of Safety
¥775.38
-25.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1033.84, 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.