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¥131.42Fair value¥667.90Bull¥790.02
FairClose
52-week traded range
52W low ¥901.0052W high ¥1,026.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
E-SUPPORTLINK,Ltd. closed at ¥945.00, 41.5% above the consensus fair value of ¥667.90 drawn from 7 valuation models.
Financial DNA score 24/100 — Weak. P/E of 28.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥621.69
-34.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥790.02
-16.4%
√(22.5 × EPS × BVPS)
EPS=33.17, BVPS=836.28 · outside Graham range (P/E 28.5, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
¥663.40
-29.8%
EPS × 20x (sector P/E)
EPS=33.17, Sector P/E=20x
EV/EBITDA
¥758.95
-19.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=373.08M
Book Value (P/B)
¥131.42
-86.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=836.28, ROE=4.1%, g=3%, r=10%
Reverse DCF
¥945.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.9% | Historical: 0%
Margin of Safety
¥518.78
-45.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=691.7, 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.