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¥33.41Fair value¥100.59Bull¥144.86
FairClose
52-week traded range
52W low ¥98.0052W high ¥115.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Stream Co.,Ltd. closed at ¥101.00, 0.4% above the consensus fair value of ¥100.59 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 18.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥102.15
+1.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥114.18
+13.0%
√(22.5 × EPS × BVPS)
EPS=5.45, BVPS=106.32
P/E Fair Value
¥109.00
+7.9%
EPS × 20x (sector P/E)
EPS=5.45, Sector P/E=20x
Peter Lynch (PEG)
¥144.86
+43.4%
EPS × Growth% (PEG = 1 is fair)
EPS=5.45, g=26.6%
EV/EBITDA
¥140.42
+39.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=454.1M
Dividend Discount (DDM)
¥38.25
-62.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3, r=10%, g=2%
Book Value (P/B)
¥33.41
-66.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=106.32, ROE=5.2%, g=3%, r=10%
Reverse DCF
¥101.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: -26.6%
Margin of Safety
¥81.33
-19.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=108.44, 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.