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¥27.36Fair value¥280.46Bull¥433.14
FairClose
52-week traded range
52W low ¥151.0052W high ¥220.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ARBEIT-TIMES CO.,LTD. closed at ¥172.00, 38.7% below the consensus fair value of ¥280.46 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 16.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥433.14
+151.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥190.64
+10.8%
√(22.5 × EPS × BVPS)
EPS=10.33, BVPS=156.36
P/E Fair Value
¥206.60
+20.1%
EPS × 20x (sector P/E)
EPS=10.33, Sector P/E=20x
Peter Lynch (PEG)
¥309.90
+80.2%
EPS × Growth% (PEG = 1 is fair)
EPS=10.33, g=30%
EV/EBITDA
¥196.92
+14.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=200.24M
Dividend Discount (DDM)
¥270.28
+57.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.01, r=10%, g=8%
Book Value (P/B)
¥27.36
-84.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=156.36, ROE=6.7%, g=6%, r=10%
Reverse DCF
¥172.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 47.5%
Margin of Safety
¥207.60
+20.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=276.79, 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.