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¥14,846.14Fair value¥23,139.02Bull¥29,789.25
FairClose
52-week traded range
52W low ¥11,990.0052W high ¥15,320.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOKEN CORPORATION closed at ¥13,490.00, 41.7% below the consensus fair value of ¥23,139.02 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 10.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥24,958.97
+85.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥17,068.66
+26.5%
√(22.5 × EPS × BVPS)
EPS=1238.21, BVPS=10457.36
P/E Fair Value
¥24,764.20
+83.6%
EPS × 20x (sector P/E)
EPS=1238.21, Sector P/E=20x
Peter Lynch (PEG)
¥14,846.14
+10.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1238.21, g=12%
EV/EBITDA
¥29,789.25
+120.8%
(EBITDA × 16x − Net Debt) ÷ Shares
EBITDA=24.31B
Dividend Discount (DDM)
¥19,449.88
+44.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=360.18, r=10%, g=8%
Book Value (P/B)
¥18,038.95
+33.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10457.36, ROE=12.9%, g=6%, r=10%
Reverse DCF
¥13,490.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: 12%
Margin of Safety
¥16,697.96
+23.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22263.94, 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.