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¥800.92Fair value¥2,177.73Bull¥3,029.40
FairClose
52-week traded range
52W low ¥1,593.0052W high ¥3,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Globe-ing Inc. closed at ¥1,790.00, 17.8% below the consensus fair value of ¥2,177.73 drawn from 8 valuation models.
Financial DNA score 75/100 — Strong. P/E of 17.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,168.12
+21.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥800.92
-55.3%
√(22.5 × EPS × BVPS)
EPS=100.98, BVPS=282.33 · outside Graham range (P/E 17.7, P/B 6.3) — asset-light, treat as a rough floor
P/E Fair Value
¥2,019.60
+12.8%
EPS × 20x (sector P/E)
EPS=100.98, Sector P/E=20x
Peter Lynch (PEG)
¥3,029.40
+69.2%
EPS × Growth% (PEG = 1 is fair)
EPS=100.98, g=30%
EV/EBITDA
¥2,786.73
+55.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.41B
Book Value (P/B)
¥2,625.71
+46.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=282.33, ROE=43.2%, g=6%, r=10%
Reverse DCF
¥1,790.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: 146.7%
Margin of Safety
¥1,247.16
-30.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1662.88, 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.