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¥772.89Fair value¥1,574.61Bull¥2,392.44
FairClose
52-week traded range
52W low ¥600.0052W high ¥739.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
WELLNET CORPORATION closed at ¥623.00, 60.4% below the consensus fair value of ¥1,574.61 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 10.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,392.44
+284.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥778.88
+25.0%
√(22.5 × EPS × BVPS)
EPS=57.56, BVPS=468.42
P/E Fair Value
¥1,151.20
+84.8%
EPS × 20x (sector P/E)
EPS=57.56, Sector P/E=20x
Peter Lynch (PEG)
¥1,647.37
+164.4%
EPS × Growth% (PEG = 1 is fair)
EPS=57.56, g=28.6%
EV/EBITDA
¥1,670.41
+168.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.82B
Dividend Discount (DDM)
¥1,564.35
+151.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=28.97, r=10%, g=8%
Book Value (P/B)
¥772.89
+24.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=468.42, ROE=12.6%, g=6%, r=10%
Reverse DCF
¥623.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.2% | Historical: 28.6%
Margin of Safety
¥1,080.63
+73.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1440.84, 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.