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¥340.76Fair value¥1,718.17Bull¥2,265.96
FairClose
52-week traded range
52W low ¥873.0052W high ¥1,470.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Members Co.,Ltd. closed at ¥881.00, 48.7% below the consensus fair value of ¥1,718.17 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,265.96
+157.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,061.45
+20.5%
√(22.5 × EPS × BVPS)
EPS=94.92, BVPS=527.54
P/E Fair Value
¥1,898.40
+115.5%
EPS × 20x (sector P/E)
EPS=94.92, Sector P/E=20x
Peter Lynch (PEG)
¥340.76
-61.3%
EPS × Growth% (PEG = 1 is fair)
EPS=94.92, g=3.6%
EV/EBITDA
¥1,725.40
+95.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.21B
Dividend Discount (DDM)
¥421.23
-52.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.04, r=10%, g=2%
Book Value (P/B)
¥1,243.50
+41.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=527.54, ROE=19.5%, g=3%, r=10%
Reverse DCF
¥881.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: -3.6%
Margin of Safety
¥1,306.45
+48.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1741.94, 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.