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¥203.98Fair value¥3,118.35Bull¥4,079.60
FairClose
52-week traded range
52W low ¥1,316.0052W high ¥2,084.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LOGOS HOLDINGS INC. closed at ¥1,610.00, 48.4% below the consensus fair value of ¥3,118.35 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,703.59
+130.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,176.38
+35.2%
√(22.5 × EPS × BVPS)
EPS=203.98, BVPS=1032.05
P/E Fair Value
¥4,079.60
+153.4%
EPS × 20x (sector P/E)
EPS=203.98, Sector P/E=20x
Peter Lynch (PEG)
¥203.98
-87.3%
EPS × Growth% (PEG = 1 is fair)
EPS=203.98, g=1%
EV/EBITDA
¥2,544.51
+58.0%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=1.68B
Dividend Discount (DDM)
¥808.78
-49.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=63.43, r=10%, g=2%
Book Value (P/B)
¥2,727.56
+69.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1032.05, ROE=21.5%, g=3%, r=10%
Reverse DCF
¥1,610.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.7% | Historical: 1%
Margin of Safety
¥2,489.89
+54.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3319.86, 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.