¥125.95
Above FV▼ -68.5% against the close used
Model range ¥65.52 – ¥224.05
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥65.52Fair value¥125.95Bull¥224.05
FairClose
52-week traded range
52W low ¥253.0052W high ¥436.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Adways Inc. closed at ¥400.00, 217.6% above the consensus fair value of ¥125.95 drawn from 9 valuation models.
Financial DNA score 31/100 — Weak. P/E of 61.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥121.26
-69.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥224.05
-44.0%
√(22.5 × EPS × BVPS)
EPS=6.47, BVPS=344.83 · outside Graham range (P/E 61.8, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥129.40
-67.7%
EPS × 20x (sector P/E)
EPS=6.47, Sector P/E=20x
Peter Lynch (PEG)
¥191.45
-52.1%
EPS × Growth% (PEG = 1 is fair)
EPS=6.47, g=29.6%
EV/EBITDA
¥110.05
-72.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=430.18M
Dividend Discount (DDM)
¥81.60
-79.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.4, r=10%, g=2%
Book Value (P/B)
¥65.52
-83.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=344.83, ROE=1.9%, g=3%, r=10%
Reverse DCF
¥400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.4% | Historical: -29.6%
Margin of Safety
¥118.68
-70.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=158.24, 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.