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¥5.49Fair value¥22.78Bull¥25.62
FairClose
52-week traded range
52W low ¥54.0052W high ¥146.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
CAICA DIGITAL Inc. closed at ¥66.00, 189.7% above the consensus fair value of ¥22.78 drawn from 7 valuation models.
Financial DNA score 31/100 — Weak. P/E of 54.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7.09
-89.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥25.62
-61.2%
√(22.5 × EPS × BVPS)
EPS=1.22, BVPS=23.91 · outside Graham range (P/E 54.1, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥24.40
-63.0%
EPS × 20x (sector P/E)
EPS=1.22, Sector P/E=20x
EV/EBITDA
¥5.49
-91.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=75.02M
Book Value (P/B)
¥11.27
-82.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23.91, ROE=6.3%, g=3%, r=10%
Reverse DCF
¥66.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.6% | Historical: 0%
Margin of Safety
¥14.28
-78.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19.04, 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.