¥791.85
Above FV▼ -38.9% against the close used
Model range ¥395.55 – ¥1,076.92
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥395.55Fair value¥791.85Bull¥1,076.92
FairClose
52-week traded range
52W low ¥1,201.0052W high ¥2,244.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Integroup Inc. closed at ¥1,295.00, 63.5% above the consensus fair value of ¥791.85 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 32.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥790.98
-38.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥888.75
-31.4%
√(22.5 × EPS × BVPS)
EPS=39.85, BVPS=880.95 · outside Graham range (P/E 32.5, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥797.00
-38.5%
EPS × 20x (sector P/E)
EPS=39.85, Sector P/E=20x
Peter Lynch (PEG)
¥516.06
-60.2%
EPS × Growth% (PEG = 1 is fair)
EPS=39.85, g=13%
EV/EBITDA
¥971.14
-25.0%
(EBITDA × 16.5x − Net Debt) ÷ Shares
EBITDA=126.98M
Dividend Discount (DDM)
¥1,076.92
-16.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.94, r=10%, g=8%
Book Value (P/B)
¥395.55
-69.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=880.95, ROE=4.5%, g=6%, r=10%
Reverse DCF
¥1,295.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.7% | Historical: 13%
Margin of Safety
¥619.18
-52.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=825.58, 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.