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¥36.29Fair value¥353.64Bull¥498.18
FairClose
52-week traded range
52W low ¥991.0052W high ¥1,075.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
BRUNO,Inc. closed at ¥1,016.00, 187.3% above the consensus fair value of ¥353.64 drawn from 8 valuation models.
Financial DNA score 32/100 — Weak. P/E of 75.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥498.18
-51.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥331.13
-67.4%
√(22.5 × EPS × BVPS)
EPS=13.43, BVPS=362.86 · outside Graham range (P/E 75.7, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥268.60
-73.6%
EPS × 20x (sector P/E)
EPS=13.43, Sector P/E=20x
Peter Lynch (PEG)
¥276.12
-72.8%
EPS × Growth% (PEG = 1 is fair)
EPS=13.43, g=20.6%
EV/EBITDA
¥282.10
-72.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=584M
Book Value (P/B)
¥36.29
-96.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=362.86, ROE=3.7%, g=3%, r=10%
Reverse DCF
¥1,016.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 25.2% | Historical: -20.6%
Margin of Safety
¥274.48
-73.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=365.97, 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.