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¥280.12Fair value¥1,348.34Bull¥1,732.66
FairClose
52-week traded range
52W low ¥1,313.5052W high ¥2,737.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
M3,Inc. closed at ¥1,690.00, 25.3% above the consensus fair value of ¥1,348.34 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 23.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,732.66
+2.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥736.82
-56.4%
√(22.5 × EPS × BVPS)
EPS=72.53, BVPS=332.68 · outside Graham range (P/E 23.3, P/B 5.1) — asset-light, treat as a rough floor
P/E Fair Value
¥1,450.60
-14.2%
EPS × 20x (sector P/E)
EPS=72.53, Sector P/E=20x
Peter Lynch (PEG)
¥460.57
-72.7%
EPS × Growth% (PEG = 1 is fair)
EPS=72.53, g=6.4%
EV/EBITDA
¥1,340.93
-20.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=90.78B
Dividend Discount (DDM)
¥280.12
-83.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=21.97, r=10%, g=2%
Book Value (P/B)
¥451.49
-73.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=332.68, ROE=12.5%, g=3%, r=10%
Reverse DCF
¥1,690.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.2% | Historical: -6.4%
Margin of Safety
¥980.02
-42.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1306.69, 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.