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¥25.63Fair value¥218.70Bull¥274.40
FairClose
52-week traded range
52W low ¥199.0052W high ¥270.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
GiG Works Inc. closed at ¥201.00, 8.1% below the consensus fair value of ¥218.70 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 14.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥263.07
+30.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥205.45
+2.2%
√(22.5 × EPS × BVPS)
EPS=13.72, BVPS=136.73
P/E Fair Value
¥274.40
+36.5%
EPS × 20x (sector P/E)
EPS=13.72, Sector P/E=20x
Peter Lynch (PEG)
¥151.61
-24.6%
EPS × Growth% (PEG = 1 is fair)
EPS=13.72, g=11.1%
EV/EBITDA
¥116.33
-42.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=414.84M
Dividend Discount (DDM)
¥25.63
-87.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.01, r=10%, g=2%
Book Value (P/B)
¥148.45
-26.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=136.73, ROE=10.6%, g=3%, r=10%
Reverse DCF
¥201.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.9% | Historical: -11.1%
Margin of Safety
¥185.73
-7.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=247.64, 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.