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¥1,741.84Fair value¥4,878.15Bull¥6,797.81
FairClose
52-week traded range
52W low ¥3,621.0052W high ¥5,903.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
COMSYS Holdings Corporation closed at ¥5,372.00, 10.1% above the consensus fair value of ¥4,878.15 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 17.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,422.86
-17.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.6%, r=10%, tg=3%, n=10yr
Graham Number
¥4,929.38
-8.2%
√(22.5 × EPS × BVPS)
EPS=311.6, BVPS=3465.81 · outside Graham range (P/E 17.2, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥6,232.00
+16.0%
EPS × 20x (sector P/E)
EPS=311.6, Sector P/E=20x
Peter Lynch (PEG)
¥1,741.84
-67.6%
EPS × Growth% (PEG = 1 is fair)
EPS=311.6, g=5.6%
EV/EBITDA
¥6,797.81
+26.5%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=62.09B
Dividend Discount (DDM)
¥3,112.69
-42.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130, r=10%, g=5.6%
Book Value (P/B)
¥2,994.27
-44.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3465.81, ROE=9.4%, g=5.6%, r=10%
Reverse DCF
¥5,372.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.1% | Historical: 5.6%
Margin of Safety
¥3,896.06
-27.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5194.75, 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.