¥357.53
Above FV▼ -53.7% against the close used
Model range ¥143.15 – ¥612.34
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥143.15Fair value¥357.53Bull¥612.34
FairClose
52-week traded range
52W low ¥636.0052W high ¥872.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
SCINEX CORPORATION closed at ¥773.00, 116.2% above the consensus fair value of ¥357.53 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 85.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥612.34
-20.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥538.40
-30.3%
√(22.5 × EPS × BVPS)
EPS=9, BVPS=1431.48 · outside Graham range (P/E 85.9, P/B 0.5) — asset-light, treat as a rough floor
P/E Fair Value
¥180.00
-76.7%
EPS × 20x (sector P/E)
EPS=9, Sector P/E=20x
Peter Lynch (PEG)
¥270.00
-65.1%
EPS × Growth% (PEG = 1 is fair)
EPS=9, g=30%
EV/EBITDA
¥202.50
-73.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=370.1M
Dividend Discount (DDM)
¥191.20
-75.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15, r=10%, g=2%
Book Value (P/B)
¥143.15
-81.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1431.48, ROE=1%, g=3%, r=10%
Reverse DCF
¥773.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27% | Historical: -34.8%
Margin of Safety
¥332.69
-57.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=443.58, 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.