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¥601.75Fair value¥1,045.52Bull¥1,275.23
FairClose
52-week traded range
52W low ¥1,120.0052W high ¥1,919.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
ITmedia Inc. closed at ¥1,147.00, 9.7% above the consensus fair value of ¥1,045.52 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 18.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,087.65
-5.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥757.34
-34.0%
√(22.5 × EPS × BVPS)
EPS=61.34, BVPS=415.58 · outside Graham range (P/E 18.7, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,226.80
+7.0%
EPS × 20x (sector P/E)
EPS=61.34, Sector P/E=20x
Peter Lynch (PEG)
¥601.75
-47.5%
EPS × Growth% (PEG = 1 is fair)
EPS=61.34, g=9.8%
EV/EBITDA
¥1,034.51
-9.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.01B
Dividend Discount (DDM)
¥1,275.23
+11.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.02, r=10%, g=2%
Book Value (P/B)
¥606.15
-47.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=415.58, ROE=13.2%, g=3%, r=10%
Reverse DCF
¥1,147.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: -9.8%
Margin of Safety
¥767.95
-33.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1023.93, 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.