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¥319.73Fair value¥1,176.46Bull¥1,497.47
FairClose
52-week traded range
52W low ¥1,170.0052W high ¥1,355.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
PLANET,INC. closed at ¥1,174.00, 0.2% below the consensus fair value of ¥1,176.46 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 19.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,497.47
+27.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,075.59
-8.4%
√(22.5 × EPS × BVPS)
EPS=60.44, BVPS=850.72 · outside Graham range (P/E 19.4, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,208.80
+3.0%
EPS × 20x (sector P/E)
EPS=60.44, Sector P/E=20x
Peter Lynch (PEG)
¥319.73
-72.8%
EPS × Growth% (PEG = 1 is fair)
EPS=60.44, g=5.3%
EV/EBITDA
¥1,265.19
+7.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=838.96M
Dividend Discount (DDM)
¥555.33
-52.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=43.56, r=10%, g=2%
Book Value (P/B)
¥510.43
-56.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=850.72, ROE=7.2%, g=3%, r=10%
Reverse DCF
¥1,174.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.8% | Historical: -5.3%
Margin of Safety
¥945.46
-19.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1260.62, 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.