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¥202.62Fair value¥504.81Bull¥727.50
FairClose
52-week traded range
52W low ¥1,033.0052W high ¥2,162.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Timee,Inc. closed at ¥1,300.00, 157.5% above the consensus fair value of ¥504.81 drawn from 8 valuation models.
Financial DNA score 48/100 — Average. P/E of 53.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥202.62
-84.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥295.19
-77.3%
√(22.5 × EPS × BVPS)
EPS=24.25, BVPS=159.71 · outside Graham range (P/E 53.6, P/B 8.1) — asset-light, treat as a rough floor
P/E Fair Value
¥485.00
-62.7%
EPS × 20x (sector P/E)
EPS=24.25, Sector P/E=20x
Peter Lynch (PEG)
¥727.50
-44.0%
EPS × Growth% (PEG = 1 is fair)
EPS=24.25, g=30%
EV/EBITDA
¥569.52
-56.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.97B
Book Value (P/B)
¥399.26
-69.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=159.71, ROE=16%, g=6%, r=10%
Reverse DCF
¥1,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.5% | Historical: 75.6%
Margin of Safety
¥245.70
-81.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=327.6, 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.