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¥541.22Fair value¥935.81Bull¥1,189.31
FairClose
52-week traded range
52W low ¥484.0052W high ¥626.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
URBANET CORPORATION CO.,LTD. closed at ¥517.00, 44.8% below the consensus fair value of ¥935.81 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 9.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,116.71
+116.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥793.27
+53.4%
√(22.5 × EPS × BVPS)
EPS=56.26, BVPS=497.12
P/E Fair Value
¥1,125.20
+117.6%
EPS × 20x (sector P/E)
EPS=56.26, Sector P/E=20x
Peter Lynch (PEG)
¥541.22
+4.7%
EPS × Growth% (PEG = 1 is fair)
EPS=56.26, g=9.6%
EV/EBITDA
¥671.37
+29.9%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=3.68B
Dividend Discount (DDM)
¥1,189.31
+130.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22.02, r=10%, g=8%
Book Value (P/B)
¥671.11
+29.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=497.12, ROE=11.4%, g=6%, r=10%
Reverse DCF
¥517.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.5% | Historical: 9.6%
Margin of Safety
¥758.80
+46.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1011.73, 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.