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¥127.21Fair value¥222.82Bull¥305.10
FairClose
52-week traded range
52W low ¥70.0052W high ¥234.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Forside Co.,Ltd. closed at ¥99.00, 55.6% below the consensus fair value of ¥222.82 drawn from 8 valuation models.
Financial DNA score 76/100 — Strong. P/E of 9.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥280.72
+183.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥127.21
+28.5%
√(22.5 × EPS × BVPS)
EPS=10.17, BVPS=70.71
P/E Fair Value
¥203.40
+105.5%
EPS × 20x (sector P/E)
EPS=10.17, Sector P/E=20x
Peter Lynch (PEG)
¥305.10
+208.2%
EPS × Growth% (PEG = 1 is fair)
EPS=10.17, g=30%
EV/EBITDA
¥210.51
+112.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=536.09M
Book Value (P/B)
¥173.25
+75.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=70.71, ROE=15.8%, g=6%, r=10%
Reverse DCF
¥99.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.7% | Historical: 50.5%
Margin of Safety
¥152.83
+54.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=203.78, 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.