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¥1,647.75Fair value¥4,707.62Bull¥12,213.90
FairClose
52-week traded range
52W low ¥2,593.0052W high ¥3,015.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Ai Holdings Corporation closed at ¥2,975.00, 36.8% below the consensus fair value of ¥4,707.62 drawn from 9 valuation models.
Financial DNA score 89/100 — Exceptional. P/E of 7.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,647.75
-44.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,396.34
+47.8%
√(22.5 × EPS × BVPS)
EPS=407.13, BVPS=2109.93
P/E Fair Value
¥8,142.60
+173.7%
EPS × 20x (sector P/E)
EPS=407.13, Sector P/E=20x
Peter Lynch (PEG)
¥12,213.90
+310.6%
EPS × Growth% (PEG = 1 is fair)
EPS=407.13, g=30%
EV/EBITDA
¥3,508.91
+17.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=11.11B
Dividend Discount (DDM)
¥5,397.84
+81.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.96, r=10%, g=8%
Book Value (P/B)
¥8,703.46
+192.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2109.93, ROE=22.5%, g=6%, r=10%
Reverse DCF
¥2,975.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.8% | Historical: 38%
Margin of Safety
¥3,546.67
+19.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4728.9, 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.