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¥108.04Fair value¥339.58Bull¥663.90
FairClose
52-week traded range
52W low ¥153.0052W high ¥227.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
robot home Inc. closed at ¥171.00, 49.6% below the consensus fair value of ¥339.58 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 7.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥233.97
+36.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥248.39
+45.3%
√(22.5 × EPS × BVPS)
EPS=22.13, BVPS=123.91
P/E Fair Value
¥442.60
+158.8%
EPS × 20x (sector P/E)
EPS=22.13, Sector P/E=20x
Peter Lynch (PEG)
¥663.90
+288.2%
EPS × Growth% (PEG = 1 is fair)
EPS=22.13, g=30%
EV/EBITDA
¥376.82
+120.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.93B
Dividend Discount (DDM)
¥108.04
-36.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2, r=10%, g=8%
Book Value (P/B)
¥415.11
+142.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=123.91, ROE=19.4%, g=6%, r=10%
Reverse DCF
¥171.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6% | Historical: 51.9%
Margin of Safety
¥231.24
+35.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=308.32, 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.