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¥385.32Fair value¥1,238.58Bull¥1,823.48
FairClose
52-week traded range
52W low ¥546.0052W high ¥1,346.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
visumo Inc. closed at ¥583.00, 52.9% below the consensus fair value of ¥1,238.58 drawn from 8 valuation models.
Financial DNA score 73/100 — Strong. P/E of 13.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,742.48
+198.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥561.49
-3.7%
√(22.5 × EPS × BVPS)
EPS=41.82, BVPS=335.06 · outside Graham range (P/E 13.9, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥836.40
+43.5%
EPS × 20x (sector P/E)
EPS=41.82, Sector P/E=20x
Peter Lynch (PEG)
¥1,152.14
+97.6%
EPS × Growth% (PEG = 1 is fair)
EPS=41.82, g=27.6%
EV/EBITDA
¥1,823.48
+212.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=181.71M
Book Value (P/B)
¥385.32
-33.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=335.06, ROE=10.6%, g=6%, r=10%
Reverse DCF
¥583.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 27.6%
Margin of Safety
¥785.09
+34.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1046.79, 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.