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¥765.51Fair value¥2,267.03Bull¥3,065.52
FairClose
52-week traded range
52W low ¥1,396.0052W high ¥1,641.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LIKE,Inc. closed at ¥1,501.00, 33.8% below the consensus fair value of ¥2,267.03 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 12.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,065.52
+104.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,641.96
+9.4%
√(22.5 × EPS × BVPS)
EPS=121.34, BVPS=987.5
P/E Fair Value
¥2,426.80
+61.7%
EPS × 20x (sector P/E)
EPS=121.34, Sector P/E=20x
Peter Lynch (PEG)
¥791.14
-47.3%
EPS × Growth% (PEG = 1 is fair)
EPS=121.34, g=6.5%
EV/EBITDA
¥2,169.22
+44.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.64B
Dividend Discount (DDM)
¥765.51
-49.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60.04, r=10%, g=2%
Book Value (P/B)
¥1,368.39
-8.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=987.5, ROE=12.7%, g=3%, r=10%
Reverse DCF
¥1,501.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.6% | Historical: -6.5%
Margin of Safety
¥1,783.57
+18.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2378.09, 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.