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¥883.56Fair value¥1,879.12Bull¥3,001.50
FairClose
52-week traded range
52W low ¥793.0052W high ¥1,249.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
GLC GROUP,INC. closed at ¥1,082.00, 42.4% below the consensus fair value of ¥1,879.12 drawn from 8 valuation models.
Financial DNA score 75/100 — 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
¥1,485.81
+37.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥883.56
-18.3%
√(22.5 × EPS × BVPS)
EPS=100.05, BVPS=346.79 · outside Graham range (P/E 10.8, P/B 3.1) — asset-light, treat as a rough floor
P/E Fair Value
¥2,001.00
+84.9%
EPS × 20x (sector P/E)
EPS=100.05, Sector P/E=20x
Peter Lynch (PEG)
¥3,001.50
+177.4%
EPS × Growth% (PEG = 1 is fair)
EPS=100.05, g=30%
EV/EBITDA
¥2,417.67
+123.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.74B
Book Value (P/B)
¥2,339.13
+116.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=346.79, ROE=33%, g=6%, r=10%
Reverse DCF
¥1,082.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.2% | Historical: 66.1%
Margin of Safety
¥1,092.59
+1.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1456.79, 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.