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¥89.05Fair value¥405.82Bull¥1,588.09
FairClose
52-week traded range
52W low ¥229.0052W high ¥389.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HYPER Inc. closed at ¥360.00, 11.3% below the consensus fair value of ¥405.82 drawn from 8 valuation models.
Financial DNA score 46/100 — Average. P/E of 14.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,588.09
+341.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥420.96
+16.9%
√(22.5 × EPS × BVPS)
EPS=24.94, BVPS=315.79
P/E Fair Value
¥498.80
+38.6%
EPS × 20x (sector P/E)
EPS=24.94, Sector P/E=20x
EV/EBITDA
¥377.40
+4.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=424.05M
Dividend Discount (DDM)
¥89.05
-75.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.98, r=10%, g=2%
Book Value (P/B)
¥231.88
-35.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=315.79, ROE=8.1%, g=3%, r=10%
Reverse DCF
¥360.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: 0%
Margin of Safety
¥626.96
+74.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=835.95, 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.