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¥1,080.21Fair value¥5,397.94Bull¥9,209.88
FairClose
52-week traded range
52W low ¥3,525.0052W high ¥8,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Digital Arts Inc. closed at ¥4,485.00, 16.9% below the consensus fair value of ¥5,397.94 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 17.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥9,209.88
+105.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.3%, r=10%, tg=3%, n=10yr
Graham Number
¥2,797.35
-37.6%
√(22.5 × EPS × BVPS)
EPS=253.57, BVPS=1371.56 · outside Graham range (P/E 17.7, P/B 3.3) — asset-light, treat as a rough floor
P/E Fair Value
¥5,071.40
+13.1%
EPS × 20x (sector P/E)
EPS=253.57, Sector P/E=20x
Peter Lynch (PEG)
¥1,080.21
-75.9%
EPS × Growth% (PEG = 1 is fair)
EPS=253.57, g=4.3%
EV/EBITDA
¥5,174.21
+15.4%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=5.77B
Dividend Discount (DDM)
¥1,727.05
-61.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=95.08, r=10%, g=4.3%
Book Value (P/B)
¥3,569.88
-20.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1371.56, ROE=19.2%, g=4.3%, r=10%
Reverse DCF
¥4,485.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: 4.3%
Margin of Safety
¥4,269.66
-4.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5692.88, 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.