ARTNER CO.,LTD.
TSE Prime
¥935.00
+0.00%
Delayed · cached 15 min
Fair value analysis
2163
ARTNER CO.,LTD.
¥935.00
Close used for this calculation
¥2,340.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
83/100
Quality radar
Consensus fair value
¥2,340.75
Below FV▲ +150.3% against the close used
Model range ¥1,145.31 – ¥4,534.00
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¥1,145.31Fair value¥2,340.75Bull¥4,534.00
FairClose
52-week traded range
52W low ¥935.0052W high ¥1,118.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ARTNER CO.,LTD. closed at ¥935.00, 60.1% below the consensus fair value of ¥2,340.75 drawn from 9 valuation models.
Financial DNA score 83/100 — Exceptional. 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
¥2,627.08
+181.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,145.31
+22.5%
√(22.5 × EPS × BVPS)
EPS=118.47, BVPS=492.11
P/E Fair Value
¥2,369.40
+153.4%
EPS × 20x (sector P/E)
EPS=118.47, Sector P/E=20x
Peter Lynch (PEG)
¥1,734.40
+85.5%
EPS × Growth% (PEG = 1 is fair)
EPS=118.47, g=14.6%
EV/EBITDA
¥2,930.94
+213.5%
(EBITDA × 17.3x − Net Debt) ÷ Shares
EBITDA=1.85B
Dividend Discount (DDM)
¥4,534.00
+384.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=83.96, r=10%, g=8%
Book Value (P/B)
¥2,226.78
+138.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=492.11, ROE=24.1%, g=6%, r=10%
Reverse DCF
¥935.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.7% | Historical: 14.6%
Margin of Safety
¥1,535.45
+64.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2047.26, 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.